[LONBISC] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 47.03%
YoY- 111.95%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 50,922 54,566 46,656 52,503 47,764 45,007 39,028 19.42%
PBT 4,790 5,241 3,873 7,607 4,017 2,746 3,243 29.72%
Tax -544 -424 -351 -479 683 57 -752 -19.43%
NP 4,246 4,817 3,522 7,128 4,700 2,803 2,491 42.73%
-
NP to SH 4,034 4,451 3,165 6,706 4,561 2,270 2,491 37.94%
-
Tax Rate 11.36% 8.09% 9.06% 6.30% -17.00% -2.08% 23.19% -
Total Cost 46,676 49,749 43,134 45,375 43,064 42,204 36,537 17.75%
-
Net Worth 177,356 181,367 176,573 173,955 162,446 157,573 155,394 9.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 2,340 - 2,121 2,327 -
Div Payout % - - - 34.90% - 93.47% 93.42% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 177,356 181,367 176,573 173,955 162,446 157,573 155,394 9.22%
NOSH 86,939 83,196 83,289 78,006 78,099 78,006 78,087 7.42%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.34% 8.83% 7.55% 13.58% 9.84% 6.23% 6.38% -
ROE 2.27% 2.45% 1.79% 3.86% 2.81% 1.44% 1.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.57 65.59 56.02 67.31 61.16 57.70 49.98 11.16%
EPS 4.64 5.35 3.80 8.59 5.84 2.91 3.19 28.40%
DPS 0.00 0.00 0.00 3.00 0.00 2.72 2.98 -
NAPS 2.04 2.18 2.12 2.23 2.08 2.02 1.99 1.66%
Adjusted Per Share Value based on latest NOSH - 78,006
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.51 18.77 16.04 18.06 16.43 15.48 13.42 19.42%
EPS 1.39 1.53 1.09 2.31 1.57 0.78 0.86 37.76%
DPS 0.00 0.00 0.00 0.80 0.00 0.73 0.80 -
NAPS 0.6099 0.6237 0.6072 0.5982 0.5587 0.5419 0.5344 9.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 1.01 1.00 0.88 0.70 0.80 0.89 -
P/RPS 1.79 1.54 1.79 1.31 1.14 1.39 1.78 0.37%
P/EPS 22.63 18.88 26.32 10.24 11.99 27.49 27.90 -13.03%
EY 4.42 5.30 3.80 9.77 8.34 3.64 3.58 15.10%
DY 0.00 0.00 0.00 3.41 0.00 3.40 3.35 -
P/NAPS 0.51 0.46 0.47 0.39 0.34 0.40 0.45 8.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 28/11/08 -
Price 1.04 1.03 1.05 0.99 0.87 0.70 0.78 -
P/RPS 1.78 1.57 1.87 1.47 1.42 1.21 1.56 9.20%
P/EPS 22.41 19.25 27.63 11.52 14.90 24.05 24.45 -5.64%
EY 4.46 5.19 3.62 8.68 6.71 4.16 4.09 5.94%
DY 0.00 0.00 0.00 3.03 0.00 3.89 3.82 -
P/NAPS 0.51 0.47 0.50 0.44 0.42 0.35 0.39 19.60%

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