[LONBISC] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 11.46%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 65,510 61,122 59,981 56,289 52,744 53,024 48,455 22.29%
PBT 12,109 11,865 12,329 12,087 11,082 11,397 10,373 10.87%
Tax -2,615 -1,906 -1,855 -2,115 -2,135 -3,847 -3,360 -15.40%
NP 9,494 9,959 10,474 9,972 8,947 7,550 7,013 22.39%
-
NP to SH 9,494 9,959 10,474 9,972 8,947 7,550 7,013 22.39%
-
Tax Rate 21.60% 16.06% 15.05% 17.50% 19.27% 33.75% 32.39% -
Total Cost 56,016 51,163 49,507 46,317 43,797 45,474 41,442 22.27%
-
Net Worth 64,560 86,172 84,657 73,531 50,000 39,988 40,014 37.60%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,215 3,215 1,999 1,999 1,999 3,662 1,663 55.25%
Div Payout % 33.87% 32.29% 19.09% 20.05% 22.35% 48.51% 23.72% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 64,560 86,172 84,657 73,531 50,000 39,988 40,014 37.60%
NOSH 64,560 64,307 63,652 58,825 50,000 39,988 40,014 37.60%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.49% 16.29% 17.46% 17.72% 16.96% 14.24% 14.47% -
ROE 14.71% 11.56% 12.37% 13.56% 17.89% 18.88% 17.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 101.47 95.05 94.23 95.69 105.49 132.60 121.10 -11.13%
EPS 14.71 15.49 16.46 16.95 17.89 18.88 17.53 -11.04%
DPS 4.98 5.00 3.14 3.40 4.00 9.16 4.16 12.75%
NAPS 1.00 1.34 1.33 1.25 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 58,825
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.53 21.02 20.63 19.36 18.14 18.23 16.66 22.31%
EPS 3.26 3.42 3.60 3.43 3.08 2.60 2.41 22.33%
DPS 1.11 1.11 0.69 0.69 0.69 1.26 0.57 56.00%
NAPS 0.222 0.2963 0.2911 0.2529 0.1719 0.1375 0.1376 37.59%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.20 2.42 2.34 2.12 1.94 2.00 1.94 -
P/RPS 2.17 2.55 2.48 2.22 1.84 1.51 1.60 22.54%
P/EPS 14.96 15.63 14.22 12.51 10.84 10.59 11.07 22.25%
EY 6.68 6.40 7.03 8.00 9.22 9.44 9.03 -18.22%
DY 2.26 2.07 1.34 1.60 2.06 4.58 2.14 3.70%
P/NAPS 2.20 1.81 1.76 1.70 1.94 2.00 1.94 8.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 01/07/04 24/02/04 14/11/03 29/08/03 23/05/03 10/03/03 -
Price 2.15 2.20 2.48 2.36 2.30 2.25 2.03 -
P/RPS 2.12 2.31 2.63 2.47 2.18 1.70 1.68 16.79%
P/EPS 14.62 14.21 15.07 13.92 12.85 11.92 11.58 16.82%
EY 6.84 7.04 6.64 7.18 7.78 8.39 8.63 -14.36%
DY 2.32 2.27 1.27 1.44 1.74 4.07 2.05 8.60%
P/NAPS 2.15 1.64 1.86 1.89 2.30 2.25 2.03 3.90%

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