[LONBISC] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.21%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 223,434 204,647 201,489 191,930 184,302 172,043 160,172 24.92%
PBT 17,594 21,511 20,738 18,243 17,613 9,518 7,335 79.47%
Tax 471 -1,798 -571 -90 -491 3,640 2,282 -65.17%
NP 18,065 19,713 20,167 18,153 17,122 13,158 9,617 52.41%
-
NP to SH 15,064 18,356 18,883 16,702 16,028 12,486 9,084 40.23%
-
Tax Rate -2.68% 8.36% 2.75% 0.49% 2.79% -38.24% -31.11% -
Total Cost 205,369 184,934 181,322 173,777 167,180 158,885 150,555 23.06%
-
Net Worth 181,066 177,356 181,367 176,573 173,955 162,446 157,573 9.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,340 2,340 2,340 2,340 3,884 7,773 -
Div Payout % - 12.75% 12.39% 14.01% 14.60% 31.11% 85.57% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 181,066 177,356 181,367 176,573 173,955 162,446 157,573 9.73%
NOSH 87,051 86,939 83,196 83,289 78,006 78,099 78,006 7.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.09% 9.63% 10.01% 9.46% 9.29% 7.65% 6.00% -
ROE 8.32% 10.35% 10.41% 9.46% 9.21% 7.69% 5.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 256.67 235.39 242.19 230.44 236.26 220.29 205.33 16.08%
EPS 17.30 21.11 22.70 20.05 20.55 15.99 11.65 30.25%
DPS 0.00 2.69 2.81 2.81 3.00 5.00 10.00 -
NAPS 2.08 2.04 2.18 2.12 2.23 2.08 2.02 1.97%
Adjusted Per Share Value based on latest NOSH - 83,289
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.84 70.38 69.29 66.00 63.38 59.17 55.08 24.92%
EPS 5.18 6.31 6.49 5.74 5.51 4.29 3.12 40.34%
DPS 0.00 0.80 0.80 0.80 0.80 1.34 2.67 -
NAPS 0.6227 0.6099 0.6237 0.6072 0.5982 0.5587 0.5419 9.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.04 1.05 1.01 1.00 0.88 0.70 0.80 -
P/RPS 0.41 0.45 0.42 0.43 0.37 0.32 0.39 3.39%
P/EPS 6.01 4.97 4.45 4.99 4.28 4.38 6.87 -8.55%
EY 16.64 20.11 22.47 20.05 23.35 22.84 14.56 9.33%
DY 0.00 2.56 2.79 2.81 3.41 7.14 12.50 -
P/NAPS 0.50 0.51 0.46 0.47 0.39 0.34 0.40 16.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 -
Price 1.13 1.04 1.03 1.05 0.99 0.87 0.70 -
P/RPS 0.44 0.44 0.43 0.46 0.42 0.39 0.34 18.81%
P/EPS 6.53 4.93 4.54 5.24 4.82 5.44 6.01 5.70%
EY 15.31 20.30 22.04 19.10 20.75 18.38 16.64 -5.41%
DY 0.00 2.59 2.73 2.68 3.03 5.75 14.29 -
P/NAPS 0.54 0.51 0.47 0.50 0.44 0.42 0.35 33.62%

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