[LONBISC] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -19.71%
YoY- 67.08%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,491 27,569 22,847 25,304 21,531 18,362 16,761 35.72%
PBT 4,969 5,840 4,681 3,533 4,396 3,512 3,097 37.09%
Tax -1,260 -1,430 -1,455 -686 -850 -850 -650 55.52%
NP 3,709 4,410 3,226 2,847 3,546 2,662 2,447 31.98%
-
NP to SH 3,694 4,183 3,226 2,847 3,546 2,662 2,447 31.62%
-
Tax Rate 25.36% 24.49% 31.08% 19.42% 19.34% 24.20% 20.99% -
Total Cost 22,782 23,159 19,621 22,457 17,985 15,700 14,314 36.35%
-
Net Worth 109,426 110,766 102,489 68,329 98,196 98,289 95,161 9.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,454 - - - 3,409 - - -
Div Payout % 283.02% - - - 96.15% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 109,426 110,766 102,489 68,329 98,196 98,289 95,161 9.76%
NOSH 69,698 68,799 68,784 68,329 68,192 68,256 67,972 1.68%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.00% 16.00% 14.12% 11.25% 16.47% 14.50% 14.60% -
ROE 3.38% 3.78% 3.15% 4.17% 3.61% 2.71% 2.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.01 40.07 33.22 37.03 31.57 26.90 24.66 33.47%
EPS 5.30 6.08 4.69 4.17 5.20 3.90 3.60 29.44%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.57 1.61 1.49 1.00 1.44 1.44 1.40 7.94%
Adjusted Per Share Value based on latest NOSH - 68,329
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.11 9.48 7.86 8.70 7.40 6.31 5.76 35.78%
EPS 1.27 1.44 1.11 0.98 1.22 0.92 0.84 31.76%
DPS 3.60 0.00 0.00 0.00 1.17 0.00 0.00 -
NAPS 0.3763 0.3809 0.3525 0.235 0.3377 0.338 0.3273 9.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.79 2.10 2.21 2.42 2.57 2.13 -
P/RPS 4.63 4.47 6.32 5.97 7.66 9.55 8.64 -34.05%
P/EPS 33.21 29.44 44.78 53.04 46.54 65.90 59.17 -31.98%
EY 3.01 3.40 2.23 1.89 2.15 1.52 1.69 46.98%
DY 8.52 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 1.12 1.11 1.41 2.21 1.68 1.78 1.52 -18.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 31/10/05 29/08/05 27/04/05 28/02/05 29/11/04 -
Price 1.76 1.77 2.00 2.17 2.35 2.43 2.33 -
P/RPS 4.63 4.42 6.02 5.86 7.44 9.03 9.45 -37.87%
P/EPS 33.21 29.11 42.64 52.08 45.19 62.31 64.72 -35.93%
EY 3.01 3.44 2.35 1.92 2.21 1.60 1.55 55.71%
DY 8.52 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.12 1.10 1.34 2.17 1.63 1.69 1.66 -23.09%

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