[LONBISC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 33.14%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 165,557 73,220 289,979 185,282 121,479 58,384 253,520 -24.67%
PBT 12,575 5,581 18,789 13,122 9,321 5,493 14,218 -7.83%
Tax -1,775 -537 -3,710 -863 -575 -287 -455 147.19%
NP 10,800 5,044 15,079 12,259 8,746 5,206 13,763 -14.88%
-
NP to SH 9,261 4,353 12,364 9,903 7,438 4,542 11,092 -11.30%
-
Tax Rate 14.12% 9.62% 19.75% 6.58% 6.17% 5.22% 3.20% -
Total Cost 154,757 68,176 274,900 173,023 112,733 53,178 239,757 -25.25%
-
Net Worth 308,699 303,002 289,799 287,283 287,439 285,068 238,630 18.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,422 - - 1,381 1,362 - - -
Div Payout % 15.36% - - 13.95% 18.32% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,699 303,002 289,799 287,283 287,439 285,068 238,630 18.66%
NOSH 142,258 142,254 138,000 138,117 136,227 136,396 114,177 15.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.52% 6.89% 5.20% 6.62% 7.20% 8.92% 5.43% -
ROE 3.00% 1.44% 4.27% 3.45% 2.59% 1.59% 4.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.38 51.47 210.13 134.15 89.17 42.80 222.04 -34.91%
EPS 6.51 3.06 8.96 7.17 5.46 3.33 9.71 -23.34%
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 2.17 2.13 2.10 2.08 2.11 2.09 2.09 2.52%
Adjusted Per Share Value based on latest NOSH - 137,709
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.93 25.18 99.72 63.72 41.78 20.08 87.19 -24.67%
EPS 3.18 1.50 4.25 3.41 2.56 1.56 3.81 -11.32%
DPS 0.49 0.00 0.00 0.47 0.47 0.00 0.00 -
NAPS 1.0616 1.042 0.9966 0.988 0.9885 0.9803 0.8206 18.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.68 0.655 0.645 0.67 0.69 0.71 -
P/RPS 0.58 1.32 0.31 0.48 0.75 1.61 0.32 48.49%
P/EPS 10.45 22.22 7.31 9.00 12.27 20.72 7.31 26.81%
EY 9.57 4.50 13.68 11.12 8.15 4.83 13.68 -21.14%
DY 1.47 0.00 0.00 1.55 1.49 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.31 0.32 0.33 0.34 -5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.70 0.66 0.725 0.625 0.67 0.69 -
P/RPS 0.58 1.36 0.31 0.54 0.70 1.57 0.31 51.66%
P/EPS 10.37 22.88 7.37 10.11 11.45 20.12 7.10 28.64%
EY 9.64 4.37 13.57 9.89 8.74 4.97 14.08 -22.26%
DY 1.48 0.00 0.00 1.38 1.60 0.00 0.00 -
P/NAPS 0.31 0.33 0.31 0.35 0.30 0.32 0.33 -4.07%

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