[LONBISC] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 33.21%
YoY- 41.33%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,569 22,847 25,304 21,531 18,362 16,761 18,349 31.08%
PBT 5,840 4,681 3,533 4,396 3,512 3,097 2,867 60.48%
Tax -1,430 -1,455 -686 -850 -850 -650 -1,163 14.72%
NP 4,410 3,226 2,847 3,546 2,662 2,447 1,704 88.17%
-
NP to SH 4,183 3,226 2,847 3,546 2,662 2,447 1,704 81.67%
-
Tax Rate 24.49% 31.08% 19.42% 19.34% 24.20% 20.99% 40.57% -
Total Cost 23,159 19,621 22,457 17,985 15,700 14,314 16,645 24.55%
-
Net Worth 110,766 102,489 68,329 98,196 98,289 95,161 64,560 43.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 3,409 - - - -
Div Payout % - - - 96.15% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 110,766 102,489 68,329 98,196 98,289 95,161 64,560 43.17%
NOSH 68,799 68,784 68,329 68,192 68,256 67,972 64,560 4.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.00% 14.12% 11.25% 16.47% 14.50% 14.60% 9.29% -
ROE 3.78% 3.15% 4.17% 3.61% 2.71% 2.57% 2.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.07 33.22 37.03 31.57 26.90 24.66 28.42 25.65%
EPS 6.08 4.69 4.17 5.20 3.90 3.60 2.64 74.12%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.61 1.49 1.00 1.44 1.44 1.40 1.00 37.24%
Adjusted Per Share Value based on latest NOSH - 68,192
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.48 7.86 8.70 7.40 6.31 5.76 6.31 31.07%
EPS 1.44 1.11 0.98 1.22 0.92 0.84 0.59 80.98%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.3809 0.3525 0.235 0.3377 0.338 0.3273 0.222 43.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.79 2.10 2.21 2.42 2.57 2.13 2.20 -
P/RPS 4.47 6.32 5.97 7.66 9.55 8.64 7.74 -30.58%
P/EPS 29.44 44.78 53.04 46.54 65.90 59.17 83.35 -49.93%
EY 3.40 2.23 1.89 2.15 1.52 1.69 1.20 99.85%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 1.11 1.41 2.21 1.68 1.78 1.52 2.20 -36.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 31/10/05 29/08/05 27/04/05 28/02/05 29/11/04 30/08/04 -
Price 1.77 2.00 2.17 2.35 2.43 2.33 2.15 -
P/RPS 4.42 6.02 5.86 7.44 9.03 9.45 7.56 -30.01%
P/EPS 29.11 42.64 52.08 45.19 62.31 64.72 81.46 -49.54%
EY 3.44 2.35 1.92 2.21 1.60 1.55 1.23 98.13%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 1.10 1.34 2.17 1.63 1.69 1.66 2.15 -35.95%

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