[LONBISC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 31.15%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,479 58,384 253,520 187,557 127,823 63,990 259,286 -39.53%
PBT 9,321 5,493 14,218 11,918 8,627 4,861 18,394 -36.30%
Tax -575 -287 -455 -1,000 -522 -211 -961 -28.88%
NP 8,746 5,206 13,763 10,918 8,105 4,650 17,433 -36.72%
-
NP to SH 7,438 4,542 11,092 8,799 6,709 4,010 13,651 -33.16%
-
Tax Rate 6.17% 5.22% 3.20% 8.39% 6.05% 4.34% 5.22% -
Total Cost 112,733 53,178 239,757 176,639 119,718 59,340 241,853 -39.74%
-
Net Worth 287,439 285,068 238,630 245,291 240,120 222,549 211,199 22.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,362 - - - - - - -
Div Payout % 18.32% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 287,439 285,068 238,630 245,291 240,120 222,549 211,199 22.69%
NOSH 136,227 136,396 114,177 112,519 118,286 102,557 95,999 26.14%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.20% 8.92% 5.43% 5.82% 6.34% 7.27% 6.72% -
ROE 2.59% 1.59% 4.65% 3.59% 2.79% 1.80% 6.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 89.17 42.80 222.04 166.69 108.06 62.39 270.09 -52.07%
EPS 5.46 3.33 9.71 7.82 6.01 3.91 14.22 -47.01%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.09 2.09 2.18 2.03 2.17 2.20 -2.73%
Adjusted Per Share Value based on latest NOSH - 112,365
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.78 20.08 87.19 64.50 43.96 22.01 89.17 -39.53%
EPS 2.56 1.56 3.81 3.03 2.31 1.38 4.69 -33.08%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9885 0.9803 0.8206 0.8436 0.8258 0.7653 0.7263 22.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.67 0.69 0.71 0.77 0.73 0.71 0.86 -
P/RPS 0.75 1.61 0.32 0.46 0.68 1.14 0.32 75.98%
P/EPS 12.27 20.72 7.31 9.85 12.87 18.16 6.05 59.88%
EY 8.15 4.83 13.68 10.16 7.77 5.51 16.53 -37.45%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.35 0.36 0.33 0.39 -12.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.625 0.67 0.69 0.70 0.76 0.82 0.76 -
P/RPS 0.70 1.57 0.31 0.42 0.70 1.31 0.28 83.69%
P/EPS 11.45 20.12 7.10 8.95 13.40 20.97 5.34 65.89%
EY 8.74 4.97 14.08 11.17 7.46 4.77 18.71 -39.65%
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.33 0.32 0.37 0.38 0.35 -9.72%

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