[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 140.63%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,111 223,434 152,144 101,222 46,656 184,302 131,799 -42.04%
PBT 7,744 17,594 13,904 9,114 3,873 17,613 10,006 -15.69%
Tax -2,376 471 -1,319 -775 -351 -491 -12 3286.20%
NP 5,368 18,065 12,585 8,339 3,522 17,122 9,994 -33.89%
-
NP to SH 4,339 15,064 11,650 7,616 3,165 16,028 9,322 -39.91%
-
Tax Rate 30.68% -2.68% 9.49% 8.50% 9.06% 2.79% 0.12% -
Total Cost 52,743 205,369 139,559 92,883 43,134 167,180 121,805 -42.73%
-
Net Worth 203,510 180,992 177,490 181,254 176,573 168,578 162,393 16.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,305 - - - 2,341 - -
Div Payout % - 8.66% - - - 14.61% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,510 180,992 177,490 181,254 176,573 168,578 162,393 16.22%
NOSH 95,995 87,015 87,005 83,144 83,289 78,045 78,073 14.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.24% 8.09% 8.27% 8.24% 7.55% 9.29% 7.58% -
ROE 2.13% 8.32% 6.56% 4.20% 1.79% 9.51% 5.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.54 256.77 174.87 121.74 56.02 236.15 168.81 -49.49%
EPS 4.52 17.31 13.39 9.16 3.80 20.54 11.94 -47.63%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.12 2.08 2.04 2.18 2.12 2.16 2.08 1.27%
Adjusted Per Share Value based on latest NOSH - 83,196
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.98 76.84 52.32 34.81 16.04 63.38 45.33 -42.05%
EPS 1.49 5.18 4.01 2.62 1.09 5.51 3.21 -40.02%
DPS 0.00 0.45 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.6999 0.6224 0.6104 0.6233 0.6072 0.5797 0.5585 16.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.04 1.05 1.01 1.00 0.88 0.70 -
P/RPS 1.77 0.41 0.60 0.83 1.79 0.37 0.41 164.89%
P/EPS 23.67 6.01 7.84 11.03 26.32 4.29 5.86 153.41%
EY 4.22 16.65 12.75 9.07 3.80 23.34 17.06 -60.56%
DY 0.00 1.44 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.50 0.50 0.51 0.46 0.47 0.41 0.34 29.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 1.04 1.13 1.04 1.03 1.05 0.99 0.87 -
P/RPS 1.72 0.44 0.59 0.85 1.87 0.42 0.52 121.83%
P/EPS 23.01 6.53 7.77 11.24 27.63 4.82 7.29 115.02%
EY 4.35 15.32 12.88 8.89 3.62 20.74 13.72 -53.47%
DY 0.00 1.33 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.49 0.54 0.51 0.47 0.50 0.46 0.42 10.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment