[LONBISC] QoQ TTM Result on 30-Sep-2008 [#1]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

28-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- -4.35%

YoY- -11.69%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	184,302	172,043	160,172	146,928	138,163	134,896	127,747	27.70%
YoY %	7.13%	7.41%	9.01%	6.34%	2.42%	5.60%	-	-
Horiz. %	144.27%	134.67%	125.38%	115.01%	108.15%	105.60%	100.00%	-
PBT	17,613	9,518	7,335	8,619	9,256	9,615	12,062	28.73%
YoY %	85.05%	29.76%	-14.90%	-6.88%	-3.73%	-20.29%	-	-
Horiz. %	146.02%	78.91%	60.81%	71.46%	76.74%	79.71%	100.00%	-
Tax	-491	3,640	2,282	1,427	1,247	-1,719	-1,943	-60.06%
YoY %	-113.49%	59.51%	59.92%	14.43%	172.54%	11.53%	-	-
Horiz. %	25.27%	-187.34%	-117.45%	-73.44%	-64.18%	88.47%	100.00%	-
NP	17,122	13,158	9,617	10,046	10,503	7,896	10,119	42.04%
YoY %	30.13%	36.82%	-4.27%	-4.35%	33.02%	-21.97%	-	-
Horiz. %	169.21%	130.03%	95.04%	99.28%	103.79%	78.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,028	12,486	9,084	10,046	10,503	7,915	10,122	35.89%
YoY %	28.37%	37.45%	-9.58%	-4.35%	32.70%	-21.80%	-	-
Horiz. %	158.35%	123.36%	89.75%	99.25%	103.76%	78.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.79%	-38.24%	-31.11%	-16.56%	-13.47%	17.88%	16.11%	-
YoY %	107.30%	-22.92%	-87.86%	-22.94%	-175.34%	10.99%	-	-
Horiz. %	17.32%	-237.37%	-193.11%	-102.79%	-83.61%	110.99%	100.00%	-
Total Cost	167,180	158,885	150,555	136,882	127,660	127,000	117,628	26.43%
YoY %	5.22%	5.53%	9.99%	7.22%	0.52%	7.97%	-	-
Horiz. %	142.13%	135.07%	127.99%	116.37%	108.53%	107.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,955	162,446	157,573	155,394	77,685	134,568	136,289	17.68%
YoY %	7.08%	3.09%	1.40%	100.03%	-42.27%	-1.26%	-	-
Horiz. %	127.64%	119.19%	115.62%	114.02%	57.00%	98.74%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	2,340	3,884	7,773	10,787	13,541	19,072	24,513	-79.14%
YoY %	-39.75%	-50.03%	-27.94%	-20.34%	-29.00%	-22.20%	-	-
Horiz. %	9.55%	15.84%	31.71%	44.01%	55.24%	77.80%	100.00%	-
Div Payout %	14.60%	31.11%	85.57%	107.38%	128.93%	240.97%	242.18%	-
YoY %	-53.07%	-63.64%	-20.31%	-16.71%	-46.50%	-0.50%	-	-
Horiz. %	6.03%	12.85%	35.33%	44.34%	53.24%	99.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	173,955	162,446	157,573	155,394	77,685	134,568	136,289	17.68%
YoY %	7.08%	3.09%	1.40%	100.03%	-42.27%	-1.26%	-	-
Horiz. %	127.64%	119.19%	115.62%	114.02%	57.00%	98.74%	100.00%	-
NOSH	78,006	78,099	78,006	78,087	77,685	77,785	77,879	0.10%
YoY %	-0.12%	0.12%	-0.10%	0.52%	-0.13%	-0.12%	-	-
Horiz. %	100.16%	100.28%	100.16%	100.27%	99.75%	99.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.29%	7.65%	6.00%	6.84%	7.60%	5.85%	7.92%	-
YoY %	21.44%	27.50%	-12.28%	-10.00%	29.91%	-26.14%	-	-
Horiz. %	117.30%	96.59%	75.76%	86.36%	95.96%	73.86%	100.00%	-
ROE	9.21%	7.69%	5.76%	6.46%	13.52%	5.88%	7.43%	-
YoY %	19.77%	33.51%	-10.84%	-52.22%	129.93%	-20.86%	-	-
Horiz. %	123.96%	103.50%	77.52%	86.94%	181.97%	79.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	236.26	220.29	205.33	188.16	177.85	173.42	164.03	27.56%
YoY %	7.25%	7.29%	9.13%	5.80%	2.55%	5.72%	-	-
Horiz. %	144.03%	134.30%	125.18%	114.71%	108.43%	105.72%	100.00%	-
EPS	20.55	15.99	11.65	12.87	13.52	10.18	13.00	35.73%
YoY %	28.52%	37.25%	-9.48%	-4.81%	32.81%	-21.69%	-	-
Horiz. %	158.08%	123.00%	89.62%	99.00%	104.00%	78.31%	100.00%	-
DPS	3.00	5.00	10.00	13.87	17.41	24.52	31.48	-79.16%
YoY %	-40.00%	-50.00%	-27.90%	-20.33%	-29.00%	-22.11%	-	-
Horiz. %	9.53%	15.88%	31.77%	44.06%	55.30%	77.89%	100.00%	-
NAPS	2.23	2.08	2.02	1.99	1.00	1.73	1.75	17.55%
YoY %	7.21%	2.97%	1.51%	99.00%	-42.20%	-1.14%	-	-
Horiz. %	127.43%	118.86%	115.43%	113.71%	57.14%	98.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 78,087
RPS	63.38	59.17	55.08	50.53	47.51	46.39	43.93	27.70%
YoY %	7.12%	7.43%	9.00%	6.36%	2.41%	5.60%	-	-
Horiz. %	144.27%	134.69%	125.38%	115.02%	108.15%	105.60%	100.00%	-
EPS	5.51	4.29	3.12	3.45	3.61	2.72	3.48	35.88%
YoY %	28.44%	37.50%	-9.57%	-4.43%	32.72%	-21.84%	-	-
Horiz. %	158.33%	123.28%	89.66%	99.14%	103.74%	78.16%	100.00%	-
DPS	0.80	1.34	2.67	3.71	4.66	6.56	8.43	-79.22%
YoY %	-40.30%	-49.81%	-28.03%	-20.39%	-28.96%	-22.18%	-	-
Horiz. %	9.49%	15.90%	31.67%	44.01%	55.28%	77.82%	100.00%	-
NAPS	0.5982	0.5587	0.5419	0.5344	0.2672	0.4628	0.4687	17.67%
YoY %	7.07%	3.10%	1.40%	100.00%	-42.26%	-1.26%	-	-
Horiz. %	127.63%	119.20%	115.62%	114.02%	57.01%	98.74%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.88	0.70	0.80	0.89	1.00	1.02	1.20	-
P/RPS	0.37	0.32	0.39	0.47	0.56	0.59	0.73	-36.45%
YoY %	15.62%	-17.95%	-17.02%	-16.07%	-5.08%	-19.18%	-	-
Horiz. %	50.68%	43.84%	53.42%	64.38%	76.71%	80.82%	100.00%	-
P/EPS	4.28	4.38	6.87	6.92	7.40	10.02	9.23	-40.11%
YoY %	-2.28%	-36.24%	-0.72%	-6.49%	-26.15%	8.56%	-	-
Horiz. %	46.37%	47.45%	74.43%	74.97%	80.17%	108.56%	100.00%	-
EY	23.35	22.84	14.56	14.46	13.52	9.98	10.83	66.97%
YoY %	2.23%	56.87%	0.69%	6.95%	35.47%	-7.85%	-	-
Horiz. %	215.60%	210.90%	134.44%	133.52%	124.84%	92.15%	100.00%	-
DY	3.41	7.14	12.50	15.58	17.41	24.04	26.23	-74.36%
YoY %	-52.24%	-42.88%	-19.77%	-10.51%	-27.58%	-8.35%	-	-
Horiz. %	13.00%	27.22%	47.66%	59.40%	66.37%	91.65%	100.00%	-
P/NAPS	0.39	0.34	0.40	0.45	1.00	0.59	0.69	-31.66%
YoY %	14.71%	-15.00%	-11.11%	-55.00%	69.49%	-14.49%	-	-
Horiz. %	56.52%	49.28%	57.97%	65.22%	144.93%	85.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	09/06/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	-
Price	0.99	0.87	0.70	0.78	0.99	1.02	1.15	-
P/RPS	0.42	0.39	0.34	0.41	0.56	0.59	0.70	-28.88%
YoY %	7.69%	14.71%	-17.07%	-26.79%	-5.08%	-15.71%	-	-
Horiz. %	60.00%	55.71%	48.57%	58.57%	80.00%	84.29%	100.00%	-
P/EPS	4.82	5.44	6.01	6.06	7.32	10.02	8.85	-33.33%
YoY %	-11.40%	-9.48%	-0.83%	-17.21%	-26.95%	13.22%	-	-
Horiz. %	54.46%	61.47%	67.91%	68.47%	82.71%	113.22%	100.00%	-
EY	20.75	18.38	16.64	16.49	13.66	9.98	11.30	50.01%
YoY %	12.89%	10.46%	0.91%	20.72%	36.87%	-11.68%	-	-
Horiz. %	183.63%	162.65%	147.26%	145.93%	120.88%	88.32%	100.00%	-
DY	3.03	5.75	14.29	17.78	17.59	24.04	27.37	-76.97%
YoY %	-47.30%	-59.76%	-19.63%	1.08%	-26.83%	-12.17%	-	-
Horiz. %	11.07%	21.01%	52.21%	64.96%	64.27%	87.83%	100.00%	-
P/NAPS	0.44	0.42	0.35	0.39	0.99	0.59	0.66	-23.70%
YoY %	4.76%	20.00%	-10.26%	-60.61%	67.80%	-10.61%	-	-
Horiz. %	66.67%	63.64%	53.03%	59.09%	150.00%	89.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos