[LONBISC] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -3.8%
YoY- -20.85%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,163 134,896 127,747 123,196 117,172 111,028 108,775 17.30%
PBT 9,256 9,615 12,062 13,743 14,604 17,888 18,576 -37.17%
Tax 1,247 -1,719 -1,943 -2,375 -2,753 -3,447 -3,808 -
NP 10,503 7,896 10,119 11,368 11,851 14,441 14,768 -20.34%
-
NP to SH 10,503 7,915 10,122 11,376 11,825 14,347 14,675 -20.00%
-
Tax Rate -13.47% 17.88% 16.11% 17.28% 18.85% 19.27% 20.50% -
Total Cost 127,660 127,000 117,628 111,828 105,321 96,587 94,007 22.65%
-
Net Worth 77,685 134,568 136,289 130,676 72,432 119,137 122,669 -26.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,541 19,072 24,513 21,499 18,746 9,330 10,454 18.84%
Div Payout % 128.93% 240.97% 242.18% 188.99% 158.53% 65.03% 71.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,685 134,568 136,289 130,676 72,432 119,137 122,669 -26.27%
NOSH 77,685 77,785 77,879 77,783 72,432 71,769 71,319 5.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.60% 5.85% 7.92% 9.23% 10.11% 13.01% 13.58% -
ROE 13.52% 5.88% 7.43% 8.71% 16.33% 12.04% 11.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 177.85 173.42 164.03 158.38 161.77 154.70 152.52 10.79%
EPS 13.52 10.18 13.00 14.63 16.33 19.99 20.58 -24.44%
DPS 17.41 24.52 31.48 27.64 26.00 13.00 14.66 12.15%
NAPS 1.00 1.73 1.75 1.68 1.00 1.66 1.72 -30.36%
Adjusted Per Share Value based on latest NOSH - 77,783
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.51 46.39 43.93 42.37 40.30 38.18 37.41 17.29%
EPS 3.61 2.72 3.48 3.91 4.07 4.93 5.05 -20.06%
DPS 4.66 6.56 8.43 7.39 6.45 3.21 3.60 18.79%
NAPS 0.2672 0.4628 0.4687 0.4494 0.2491 0.4097 0.4219 -26.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.02 1.20 1.33 1.57 1.69 1.84 -
P/RPS 0.56 0.59 0.73 0.84 0.97 1.09 1.21 -40.19%
P/EPS 7.40 10.02 9.23 9.09 9.62 8.45 8.94 -11.85%
EY 13.52 9.98 10.83 11.00 10.40 11.83 11.18 13.52%
DY 17.41 24.04 26.23 20.78 16.56 7.69 7.97 68.43%
P/NAPS 1.00 0.59 0.69 0.79 1.57 1.02 1.07 -4.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 27/02/07 -
Price 0.99 1.02 1.15 1.28 1.33 1.65 1.80 -
P/RPS 0.56 0.59 0.70 0.81 0.82 1.07 1.18 -39.18%
P/EPS 7.32 10.02 8.85 8.75 8.15 8.25 8.75 -11.22%
EY 13.66 9.98 11.30 11.43 12.27 12.12 11.43 12.62%
DY 17.59 24.04 27.37 21.59 19.55 7.88 8.14 67.22%
P/NAPS 0.99 0.59 0.66 0.76 1.33 0.99 1.05 -3.85%

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