[LONBISC] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -14.88%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,337 73,220 104,697 63,803 63,095 58,384 65,963 25.05%
PBT 6,994 5,581 5,667 3,801 3,828 5,493 2,300 109.46%
Tax -1,238 -537 -2,847 -288 -288 -287 545 -
NP 5,756 5,044 2,820 3,513 3,540 5,206 2,845 59.76%
-
NP to SH 4,908 4,353 2,461 2,465 2,896 4,542 2,293 65.85%
-
Tax Rate 17.70% 9.62% 50.24% 7.58% 7.52% 5.22% -23.70% -
Total Cost 86,581 68,176 101,877 60,290 59,555 53,178 63,118 23.38%
-
Net Worth 308,706 303,002 276,548 286,435 286,880 285,068 228,813 22.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,422 - - 1,377 - - - -
Div Payout % 28.99% - - 55.87% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,706 303,002 276,548 286,435 286,880 285,068 228,813 22.03%
NOSH 142,260 142,254 138,274 137,709 135,962 136,396 114,406 15.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.23% 6.89% 2.69% 5.51% 5.61% 8.92% 4.31% -
ROE 1.59% 1.44% 0.89% 0.86% 1.01% 1.59% 1.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.91 51.47 75.72 46.33 46.41 42.80 57.66 8.19%
EPS 3.45 3.06 1.78 1.79 2.13 3.33 2.01 43.21%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.00 2.08 2.11 2.09 2.00 5.57%
Adjusted Per Share Value based on latest NOSH - 137,709
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.75 25.18 36.01 21.94 21.70 20.08 22.68 25.06%
EPS 1.69 1.50 0.85 0.85 1.00 1.56 0.79 65.79%
DPS 0.49 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 1.0616 1.042 0.951 0.985 0.9866 0.9803 0.7869 22.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.68 0.655 0.645 0.67 0.69 0.71 -
P/RPS 1.05 1.32 0.87 1.39 1.44 1.61 1.23 -9.98%
P/EPS 19.71 22.22 36.80 36.03 31.46 20.72 35.42 -32.27%
EY 5.07 4.50 2.72 2.78 3.18 4.83 2.82 47.69%
DY 1.47 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.31 0.32 0.33 0.36 -9.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.70 0.66 0.725 0.625 0.67 0.69 -
P/RPS 1.04 1.36 0.87 1.56 1.35 1.57 1.20 -9.07%
P/EPS 19.57 22.88 37.08 40.50 29.34 20.12 34.43 -31.31%
EY 5.11 4.37 2.70 2.47 3.41 4.97 2.90 45.73%
DY 1.48 0.00 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.33 0.35 0.30 0.32 0.35 -7.75%

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