[LONBISC] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -36.24%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,220 104,697 63,803 63,095 58,384 65,963 59,734 14.52%
PBT 5,581 5,667 3,801 3,828 5,493 2,300 3,291 42.16%
Tax -537 -2,847 -288 -288 -287 545 -478 8.06%
NP 5,044 2,820 3,513 3,540 5,206 2,845 2,813 47.54%
-
NP to SH 4,353 2,461 2,465 2,896 4,542 2,293 2,090 63.01%
-
Tax Rate 9.62% 50.24% 7.58% 7.52% 5.22% -23.70% 14.52% -
Total Cost 68,176 101,877 60,290 59,555 53,178 63,118 56,921 12.76%
-
Net Worth 303,002 276,548 286,435 286,880 285,068 228,813 244,956 15.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,377 - - - - -
Div Payout % - - 55.87% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 303,002 276,548 286,435 286,880 285,068 228,813 244,956 15.21%
NOSH 142,254 138,274 137,709 135,962 136,396 114,406 112,365 17.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.89% 2.69% 5.51% 5.61% 8.92% 4.31% 4.71% -
ROE 1.44% 0.89% 0.86% 1.01% 1.59% 1.00% 0.85% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.47 75.72 46.33 46.41 42.80 57.66 53.16 -2.12%
EPS 3.06 1.78 1.79 2.13 3.33 2.01 1.86 39.31%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.00 2.08 2.11 2.09 2.00 2.18 -1.53%
Adjusted Per Share Value based on latest NOSH - 135,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.18 36.01 21.94 21.70 20.08 22.68 20.54 14.52%
EPS 1.50 0.85 0.85 1.00 1.56 0.79 0.72 63.04%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.00 -
NAPS 1.042 0.951 0.985 0.9866 0.9803 0.7869 0.8424 15.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.655 0.645 0.67 0.69 0.71 0.77 -
P/RPS 1.32 0.87 1.39 1.44 1.61 1.23 1.45 -6.06%
P/EPS 22.22 36.80 36.03 31.46 20.72 35.42 41.40 -33.93%
EY 4.50 2.72 2.78 3.18 4.83 2.82 2.42 51.15%
DY 0.00 0.00 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.32 0.33 0.36 0.35 -5.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.70 0.66 0.725 0.625 0.67 0.69 0.70 -
P/RPS 1.36 0.87 1.56 1.35 1.57 1.20 1.32 2.00%
P/EPS 22.88 37.08 40.50 29.34 20.12 34.43 37.63 -28.20%
EY 4.37 2.70 2.47 3.41 4.97 2.90 2.66 39.18%
DY 0.00 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.35 0.30 0.32 0.35 0.32 2.07%

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