[LONBISC] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.48%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 18,349 16,262 17,062 13,837 13,961 15,121 13,370 23.52%
PBT 2,867 3,187 3,195 2,860 2,623 3,651 2,953 -1.95%
Tax -1,163 -678 -267 -507 -454 -627 -527 69.58%
NP 1,704 2,509 2,928 2,353 2,169 3,024 2,426 -21.00%
-
NP to SH 1,704 2,509 2,928 2,353 2,169 3,024 2,426 -21.00%
-
Tax Rate 40.57% 21.27% 8.36% 17.73% 17.31% 17.17% 17.85% -
Total Cost 16,645 13,753 14,134 11,484 11,792 12,097 10,944 32.28%
-
Net Worth 64,560 86,172 84,657 73,531 50,000 39,988 40,014 37.60%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 3,215 - - - 1,999 - -
Div Payout % - 128.15% - - - 66.12% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 64,560 86,172 84,657 73,531 50,000 39,988 40,014 37.60%
NOSH 64,560 64,307 63,652 58,825 50,000 39,988 40,014 37.60%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.29% 15.43% 17.16% 17.01% 15.54% 20.00% 18.15% -
ROE 2.64% 2.91% 3.46% 3.20% 4.34% 7.56% 6.06% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 28.42 25.29 26.81 23.52 27.92 37.81 33.41 -10.23%
EPS 2.64 3.90 4.60 4.00 4.34 6.05 6.06 -42.56%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.00 1.34 1.33 1.25 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 58,825
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.31 5.59 5.87 4.76 4.80 5.20 4.60 23.48%
EPS 0.59 0.86 1.01 0.81 0.75 1.04 0.83 -20.36%
DPS 0.00 1.11 0.00 0.00 0.00 0.69 0.00 -
NAPS 0.222 0.2963 0.2911 0.2529 0.1719 0.1375 0.1376 37.59%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.20 2.42 2.34 2.12 1.94 2.00 1.94 -
P/RPS 7.74 9.57 8.73 9.01 6.95 5.29 5.81 21.09%
P/EPS 83.35 62.03 50.87 53.00 44.72 26.45 32.00 89.41%
EY 1.20 1.61 1.97 1.89 2.24 3.78 3.13 -47.25%
DY 0.00 2.07 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 2.20 1.81 1.76 1.70 1.94 2.00 1.94 8.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 01/07/04 24/02/04 14/11/03 29/08/03 23/05/03 10/03/03 -
Price 2.15 2.20 2.48 2.36 2.30 2.25 2.03 -
P/RPS 7.56 8.70 9.25 10.03 8.24 5.95 6.08 15.64%
P/EPS 81.46 56.39 53.91 59.00 53.02 29.75 33.48 80.99%
EY 1.23 1.77 1.85 1.69 1.89 3.36 2.99 -44.71%
DY 0.00 2.27 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 2.15 1.64 1.86 1.89 2.30 2.25 2.03 3.90%

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