[LONBISC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
01-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 47.49%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 35,123 16,761 65,511 47,161 30,899 13,837 52,744 -23.64%
PBT 6,609 3,097 12,109 9,242 6,055 2,860 11,081 -29.03%
Tax -1,500 -650 -2,616 -1,453 -774 -507 -2,135 -20.88%
NP 5,109 2,447 9,493 7,789 5,281 2,353 8,946 -31.04%
-
NP to SH 5,109 2,447 9,493 7,789 5,281 2,353 8,946 -31.04%
-
Tax Rate 22.70% 20.99% 21.60% 15.72% 12.78% 17.73% 19.27% -
Total Cost 30,014 14,314 56,018 39,372 25,618 11,484 43,798 -22.18%
-
Net Worth 98,223 95,161 87,589 86,258 84,725 73,531 63,200 33.99%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,220 - - - 1,999 -
Div Payout % - - 33.92% - - - 22.36% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 98,223 95,161 87,589 86,258 84,725 73,531 63,200 33.99%
NOSH 68,210 67,972 64,404 64,371 63,703 58,825 39,999 42.50%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.55% 14.60% 14.49% 16.52% 17.09% 17.01% 16.96% -
ROE 5.20% 2.57% 10.84% 9.03% 6.23% 3.20% 14.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.49 24.66 101.72 73.26 48.50 23.52 131.86 -46.42%
EPS 7.49 3.60 14.74 12.10 8.29 4.00 17.89 -43.88%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.44 1.40 1.36 1.34 1.33 1.25 1.58 -5.97%
Adjusted Per Share Value based on latest NOSH - 64,307
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.08 5.76 22.53 16.22 10.63 4.76 18.14 -23.64%
EPS 1.76 0.84 3.26 2.68 1.82 0.81 3.08 -31.02%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 0.69 -
NAPS 0.3378 0.3273 0.3012 0.2966 0.2914 0.2529 0.2173 34.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.57 2.13 2.20 2.42 2.34 2.12 1.94 -
P/RPS 4.99 8.64 2.16 3.30 4.82 9.01 1.47 125.03%
P/EPS 34.31 59.17 14.93 20.00 28.23 53.00 8.67 149.14%
EY 2.91 1.69 6.70 5.00 3.54 1.89 11.53 -59.89%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.58 -
P/NAPS 1.78 1.52 1.62 1.81 1.76 1.70 1.23 27.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 01/07/04 24/02/04 14/11/03 29/08/03 -
Price 2.43 2.33 2.15 2.20 2.48 2.36 2.30 -
P/RPS 4.72 9.45 2.11 3.00 5.11 10.03 1.74 93.91%
P/EPS 32.44 64.72 14.59 18.18 29.92 59.00 10.28 114.39%
EY 3.08 1.55 6.86 5.50 3.34 1.69 9.72 -53.35%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.17 -
P/NAPS 1.69 1.66 1.58 1.64 1.86 1.89 1.46 10.19%

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