[LONBISC] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
10-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 38.23%
YoY- 17.71%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 13,837 13,961 15,121 13,370 10,292 14,241 10,552 19.78%
PBT 2,860 2,623 3,651 2,953 1,855 2,655 2,626 5.85%
Tax -507 -454 -627 -527 -100 -180 -140 135.63%
NP 2,353 2,169 3,024 2,426 1,755 2,475 2,486 -3.59%
-
NP to SH 2,353 2,169 3,024 2,426 1,755 2,475 2,486 -3.59%
-
Tax Rate 17.73% 17.31% 17.17% 17.85% 5.39% 6.78% 5.33% -
Total Cost 11,484 11,792 12,097 10,944 8,537 11,766 8,066 26.53%
-
Net Worth 73,531 50,000 39,988 40,014 63,419 51,562 49,786 29.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 1,999 - - 1,663 - -
Div Payout % - - 66.12% - - 67.20% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 73,531 50,000 39,988 40,014 63,419 51,562 49,786 29.65%
NOSH 58,825 50,000 39,988 40,014 39,886 33,266 33,413 45.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.01% 15.54% 20.00% 18.15% 17.05% 17.38% 23.56% -
ROE 3.20% 4.34% 7.56% 6.06% 2.77% 4.80% 4.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.52 27.92 37.81 33.41 25.80 42.81 31.58 -17.82%
EPS 4.00 4.34 6.05 6.06 4.40 7.44 7.44 -33.85%
DPS 0.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.00 1.00 1.00 1.59 1.55 1.49 -11.03%
Adjusted Per Share Value based on latest NOSH - 40,014
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.76 4.80 5.20 4.60 3.54 4.90 3.63 19.78%
EPS 0.81 0.75 1.04 0.83 0.60 0.85 0.85 -3.15%
DPS 0.00 0.00 0.69 0.00 0.00 0.57 0.00 -
NAPS 0.2529 0.1719 0.1375 0.1376 0.2181 0.1773 0.1712 29.67%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.12 1.94 2.00 1.94 1.99 2.15 1.79 -
P/RPS 9.01 6.95 5.29 5.81 7.71 5.02 5.67 36.13%
P/EPS 53.00 44.72 26.45 32.00 45.23 28.90 24.06 69.21%
EY 1.89 2.24 3.78 3.13 2.21 3.46 4.16 -40.87%
DY 0.00 0.00 2.50 0.00 0.00 2.33 0.00 -
P/NAPS 1.70 1.94 2.00 1.94 1.25 1.39 1.20 26.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 29/08/03 23/05/03 10/03/03 21/10/02 23/08/02 26/04/02 -
Price 2.36 2.30 2.25 2.03 2.02 2.10 2.37 -
P/RPS 10.03 8.24 5.95 6.08 7.83 4.91 7.50 21.36%
P/EPS 59.00 53.02 29.75 33.48 45.91 28.23 31.85 50.77%
EY 1.69 1.89 3.36 2.99 2.18 3.54 3.14 -33.80%
DY 0.00 0.00 2.22 0.00 0.00 2.38 0.00 -
P/NAPS 1.89 2.30 2.25 2.03 1.27 1.35 1.59 12.20%

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