[LONBISC] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
02-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -17.58%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 134,896 127,747 123,196 117,172 111,028 108,775 109,132 15.16%
PBT 9,615 12,062 13,743 14,604 17,888 18,576 18,705 -35.80%
Tax -1,719 -1,943 -2,375 -2,753 -3,447 -3,808 -4,008 -43.09%
NP 7,896 10,119 11,368 11,851 14,441 14,768 14,697 -33.88%
-
NP to SH 7,915 10,122 11,376 11,825 14,347 14,675 14,372 -32.78%
-
Tax Rate 17.88% 16.11% 17.28% 18.85% 19.27% 20.50% 21.43% -
Total Cost 127,000 117,628 111,828 105,321 96,587 94,007 94,435 21.81%
-
Net Worth 134,568 136,289 130,676 72,432 119,137 122,669 117,971 9.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 19,072 24,513 21,499 18,746 9,330 10,454 10,454 49.25%
Div Payout % 240.97% 242.18% 188.99% 158.53% 65.03% 71.24% 72.74% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 134,568 136,289 130,676 72,432 119,137 122,669 117,971 9.16%
NOSH 77,785 77,879 77,783 72,432 71,769 71,319 71,066 6.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.85% 7.92% 9.23% 10.11% 13.01% 13.58% 13.47% -
ROE 5.88% 7.43% 8.71% 16.33% 12.04% 11.96% 12.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 173.42 164.03 158.38 161.77 154.70 152.52 153.56 8.43%
EPS 10.18 13.00 14.63 16.33 19.99 20.58 20.22 -36.68%
DPS 24.52 31.48 27.64 26.00 13.00 14.66 14.71 40.54%
NAPS 1.73 1.75 1.68 1.00 1.66 1.72 1.66 2.78%
Adjusted Per Share Value based on latest NOSH - 72,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.39 43.93 42.37 40.30 38.18 37.41 37.53 15.16%
EPS 2.72 3.48 3.91 4.07 4.93 5.05 4.94 -32.79%
DPS 6.56 8.43 7.39 6.45 3.21 3.60 3.60 49.13%
NAPS 0.4628 0.4687 0.4494 0.2491 0.4097 0.4219 0.4057 9.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.02 1.20 1.33 1.57 1.69 1.84 1.84 -
P/RPS 0.59 0.73 0.84 0.97 1.09 1.21 1.20 -37.67%
P/EPS 10.02 9.23 9.09 9.62 8.45 8.94 9.10 6.62%
EY 9.98 10.83 11.00 10.40 11.83 11.18 10.99 -6.21%
DY 24.04 26.23 20.78 16.56 7.69 7.97 8.00 108.10%
P/NAPS 0.59 0.69 0.79 1.57 1.02 1.07 1.11 -34.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 27/02/07 30/11/06 -
Price 1.02 1.15 1.28 1.33 1.65 1.80 1.85 -
P/RPS 0.59 0.70 0.81 0.82 1.07 1.18 1.20 -37.67%
P/EPS 10.02 8.85 8.75 8.15 8.25 8.75 9.15 6.23%
EY 9.98 11.30 11.43 12.27 12.12 11.43 10.93 -5.87%
DY 24.04 27.37 21.59 19.55 7.88 8.14 7.95 108.97%
P/NAPS 0.59 0.66 0.76 1.33 0.99 1.05 1.11 -34.35%

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