[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 112.75%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,639 359,995 261,785 165,557 73,220 289,979 185,282 -39.26%
PBT 6,445 21,514 15,942 12,575 5,581 18,789 13,122 -37.72%
Tax -637 -4,202 -2,863 -1,775 -537 -3,710 -863 -18.31%
NP 5,808 17,312 13,079 10,800 5,044 15,079 12,259 -39.19%
-
NP to SH 5,075 14,349 11,141 9,261 4,353 12,364 9,903 -35.93%
-
Tax Rate 9.88% 19.53% 17.96% 14.12% 9.62% 19.75% 6.58% -
Total Cost 81,831 342,683 248,706 154,757 68,176 274,900 173,023 -39.26%
-
Net Worth 357,517 311,748 300,909 308,699 303,002 289,799 287,283 15.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,477 1,467 1,422 - - 1,381 -
Div Payout % - 10.30% 13.18% 15.36% - - 13.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,517 311,748 300,909 308,699 303,002 289,799 287,283 15.68%
NOSH 174,398 147,747 146,785 142,258 142,254 138,000 138,117 16.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.63% 4.81% 5.00% 6.52% 6.89% 5.20% 6.62% -
ROE 1.42% 4.60% 3.70% 3.00% 1.44% 4.27% 3.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.25 243.65 178.35 116.38 51.47 210.13 134.15 -48.00%
EPS 2.91 9.71 7.59 6.51 3.06 8.96 7.17 -45.15%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 1.00 -
NAPS 2.05 2.11 2.05 2.17 2.13 2.10 2.08 -0.96%
Adjusted Per Share Value based on latest NOSH - 142,260
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.14 123.80 90.03 56.93 25.18 99.72 63.72 -39.26%
EPS 1.75 4.93 3.83 3.18 1.50 4.25 3.41 -35.87%
DPS 0.00 0.51 0.50 0.49 0.00 0.00 0.47 -
NAPS 1.2295 1.0721 1.0348 1.0616 1.042 0.9966 0.988 15.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.825 0.85 0.89 0.68 0.68 0.655 0.645 -
P/RPS 1.64 0.35 0.50 0.58 1.32 0.31 0.48 126.67%
P/EPS 28.35 8.75 11.73 10.45 22.22 7.31 9.00 114.73%
EY 3.53 11.43 8.53 9.57 4.50 13.68 11.12 -53.43%
DY 0.00 1.18 1.12 1.47 0.00 0.00 1.55 -
P/NAPS 0.40 0.40 0.43 0.31 0.32 0.31 0.31 18.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.695 0.85 0.88 0.675 0.70 0.66 0.725 -
P/RPS 1.38 0.35 0.49 0.58 1.36 0.31 0.54 86.81%
P/EPS 23.88 8.75 11.59 10.37 22.88 7.37 10.11 77.26%
EY 4.19 11.43 8.63 9.64 4.37 13.57 9.89 -43.56%
DY 0.00 1.18 1.14 1.48 0.00 0.00 1.38 -
P/NAPS 0.34 0.40 0.43 0.31 0.33 0.31 0.35 -1.91%

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