[LONBISC] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 40.63%
YoY- 96.08%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,111 71,290 50,922 54,566 46,656 52,503 47,764 13.95%
PBT 7,744 3,690 4,790 5,241 3,873 7,607 4,017 54.83%
Tax -2,376 1,790 -544 -424 -351 -479 683 -
NP 5,368 5,480 4,246 4,817 3,522 7,128 4,700 9.25%
-
NP to SH 4,339 3,414 4,034 4,451 3,165 6,706 4,561 -3.26%
-
Tax Rate 30.68% -48.51% 11.36% 8.09% 9.06% 6.30% -17.00% -
Total Cost 52,743 65,810 46,676 49,749 43,134 45,375 43,064 14.45%
-
Net Worth 203,510 181,066 177,356 181,367 176,573 173,955 162,446 16.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 2,340 - -
Div Payout % - - - - - 34.90% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,510 181,066 177,356 181,367 176,573 173,955 162,446 16.19%
NOSH 95,995 87,051 86,939 83,196 83,289 78,006 78,099 14.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.24% 7.69% 8.34% 8.83% 7.55% 13.58% 9.84% -
ROE 2.13% 1.89% 2.27% 2.45% 1.79% 3.86% 2.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.54 81.89 58.57 65.59 56.02 67.31 61.16 -0.67%
EPS 4.52 3.92 4.64 5.35 3.80 8.59 5.84 -15.68%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.12 2.08 2.04 2.18 2.12 2.23 2.08 1.27%
Adjusted Per Share Value based on latest NOSH - 83,196
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.98 24.52 17.51 18.77 16.04 18.06 16.43 13.91%
EPS 1.49 1.17 1.39 1.53 1.09 2.31 1.57 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.6999 0.6227 0.6099 0.6237 0.6072 0.5982 0.5587 16.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.04 1.05 1.01 1.00 0.88 0.70 -
P/RPS 1.77 1.27 1.79 1.54 1.79 1.31 1.14 34.04%
P/EPS 23.67 26.52 22.63 18.88 26.32 10.24 11.99 57.30%
EY 4.22 3.77 4.42 5.30 3.80 9.77 8.34 -36.47%
DY 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.50 0.50 0.51 0.46 0.47 0.39 0.34 29.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 1.04 1.13 1.04 1.03 1.05 0.99 0.87 -
P/RPS 1.72 1.38 1.78 1.57 1.87 1.47 1.42 13.61%
P/EPS 23.01 28.81 22.41 19.25 27.63 11.52 14.90 33.56%
EY 4.35 3.47 4.46 5.19 3.62 8.68 6.71 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.49 0.54 0.51 0.47 0.50 0.44 0.42 10.81%

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