[LONBISC] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 12.75%
YoY- 69.48%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,639 98,210 96,228 92,337 73,220 104,697 63,803 23.54%
PBT 6,445 5,572 3,367 6,994 5,581 5,667 3,801 42.14%
Tax -637 -1,339 -1,088 -1,238 -537 -2,847 -288 69.67%
NP 5,808 4,233 2,279 5,756 5,044 2,820 3,513 39.77%
-
NP to SH 5,075 3,208 1,880 4,908 4,353 2,461 2,465 61.76%
-
Tax Rate 9.88% 24.03% 32.31% 17.70% 9.62% 50.24% 7.58% -
Total Cost 81,831 93,977 93,949 86,581 68,176 101,877 60,290 22.56%
-
Net Worth 357,517 311,668 301,093 308,706 303,002 276,548 286,435 15.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 1,477 1,468 1,422 - - 1,377 -
Div Payout % - 46.04% 78.13% 28.99% - - 55.87% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,517 311,668 301,093 308,706 303,002 276,548 286,435 15.91%
NOSH 174,398 147,710 146,875 142,260 142,254 138,274 137,709 17.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.63% 4.31% 2.37% 6.23% 6.89% 2.69% 5.51% -
ROE 1.42% 1.03% 0.62% 1.59% 1.44% 0.89% 0.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 50.25 66.49 65.52 64.91 51.47 75.72 46.33 5.55%
EPS 2.91 2.17 1.28 3.45 3.06 1.78 1.79 38.21%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 1.00 -
NAPS 2.05 2.11 2.05 2.17 2.13 2.00 2.08 -0.96%
Adjusted Per Share Value based on latest NOSH - 142,260
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.14 33.77 33.09 31.75 25.18 36.01 21.94 23.55%
EPS 1.75 1.10 0.65 1.69 1.50 0.85 0.85 61.76%
DPS 0.00 0.51 0.51 0.49 0.00 0.00 0.47 -
NAPS 1.2295 1.0718 1.0355 1.0616 1.042 0.951 0.985 15.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.825 0.85 0.89 0.68 0.68 0.655 0.645 -
P/RPS 1.64 1.28 1.36 1.05 1.32 0.87 1.39 11.64%
P/EPS 28.35 39.14 69.53 19.71 22.22 36.80 36.03 -14.75%
EY 3.53 2.56 1.44 5.07 4.50 2.72 2.78 17.24%
DY 0.00 1.18 1.12 1.47 0.00 0.00 1.55 -
P/NAPS 0.40 0.40 0.43 0.31 0.32 0.33 0.31 18.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.695 0.85 0.88 0.675 0.70 0.66 0.725 -
P/RPS 1.38 1.28 1.34 1.04 1.36 0.87 1.56 -7.84%
P/EPS 23.88 39.14 68.75 19.57 22.88 37.08 40.50 -29.66%
EY 4.19 2.56 1.45 5.11 4.37 2.70 2.47 42.19%
DY 0.00 1.18 1.14 1.48 0.00 0.00 1.38 -
P/NAPS 0.34 0.40 0.43 0.31 0.33 0.33 0.35 -1.91%

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