[LONBISC] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 9.65%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,977 28,744 27,212 24,239 30,833 26,491 27,569 21.68%
PBT -129 4,281 5,711 4,741 3,155 4,969 5,840 -
Tax 686 -899 -1,230 -1,310 -8 -1,260 -1,430 -
NP 557 3,382 4,481 3,431 3,147 3,709 4,410 -74.92%
-
NP to SH 576 3,366 4,486 3,397 3,098 3,694 4,183 -73.43%
-
Tax Rate - 21.00% 21.54% 27.63% 0.25% 25.36% 24.49% -
Total Cost 36,420 25,362 22,731 20,808 27,686 22,782 23,159 35.34%
-
Net Worth 72,432 119,137 122,669 117,971 69,631 109,426 110,766 -24.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,416 9,330 - - - 10,454 - -
Div Payout % 1,634.76% 277.19% - - - 283.02% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 72,432 119,137 122,669 117,971 69,631 109,426 110,766 -24.72%
NOSH 72,432 71,769 71,319 71,066 69,631 69,698 68,799 3.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.51% 11.77% 16.47% 14.15% 10.21% 14.00% 16.00% -
ROE 0.80% 2.83% 3.66% 2.88% 4.45% 3.38% 3.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.05 40.05 38.16 34.11 44.28 38.01 40.07 17.57%
EPS 0.80 4.69 6.29 4.78 4.45 5.30 6.08 -74.22%
DPS 13.00 13.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.00 1.66 1.72 1.66 1.00 1.57 1.61 -27.26%
Adjusted Per Share Value based on latest NOSH - 71,066
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.72 9.89 9.36 8.34 10.60 9.11 9.48 21.71%
EPS 0.20 1.16 1.54 1.17 1.07 1.27 1.44 -73.27%
DPS 3.24 3.21 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.2491 0.4097 0.4219 0.4057 0.2395 0.3763 0.3809 -24.71%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.57 1.69 1.84 1.84 1.74 1.76 1.79 -
P/RPS 3.08 4.22 4.82 5.39 3.93 4.63 4.47 -22.04%
P/EPS 197.43 36.03 29.25 38.49 39.11 33.21 29.44 256.85%
EY 0.51 2.78 3.42 2.60 2.56 3.01 3.40 -71.86%
DY 8.28 7.69 0.00 0.00 0.00 8.52 0.00 -
P/NAPS 1.57 1.02 1.07 1.11 1.74 1.12 1.11 26.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/10/07 28/05/07 27/02/07 30/11/06 01/09/06 29/05/06 27/02/06 -
Price 1.33 1.65 1.80 1.85 1.83 1.76 1.77 -
P/RPS 2.61 4.12 4.72 5.42 4.13 4.63 4.42 -29.68%
P/EPS 167.25 35.18 28.62 38.70 41.13 33.21 29.11 221.81%
EY 0.60 2.84 3.49 2.58 2.43 3.01 3.44 -68.88%
DY 9.77 7.88 0.00 0.00 0.00 8.52 0.00 -
P/NAPS 1.33 0.99 1.05 1.11 1.83 1.12 1.10 13.53%

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