[LONBISC] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 7.79%
YoY- 61.64%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 259,286 255,080 240,901 234,889 223,434 204,647 201,489 18.36%
PBT 18,394 15,464 19,043 21,465 17,594 21,511 20,738 -7.70%
Tax -961 -1,347 -1,855 -1,554 471 -1,798 -571 41.62%
NP 17,433 14,117 17,188 19,911 18,065 19,713 20,167 -9.27%
-
NP to SH 13,651 9,637 12,867 16,238 15,064 18,356 18,883 -19.49%
-
Tax Rate 5.22% 8.71% 9.74% 7.24% -2.68% 8.36% 2.75% -
Total Cost 241,853 240,963 223,713 214,978 205,369 184,934 181,322 21.23%
-
Net Worth 191,940 203,871 204,428 203,510 181,066 177,356 181,367 3.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 2,340 2,340 -
Div Payout % - - - - - 12.75% 12.39% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 191,940 203,871 204,428 203,510 181,066 177,356 181,367 3.86%
NOSH 95,970 95,714 96,428 95,995 87,051 86,939 83,196 10.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.72% 5.53% 7.13% 8.48% 8.09% 9.63% 10.01% -
ROE 7.11% 4.73% 6.29% 7.98% 8.32% 10.35% 10.41% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 270.17 266.50 249.82 244.69 256.67 235.39 242.19 7.58%
EPS 14.22 10.07 13.34 16.92 17.30 21.11 22.70 -26.85%
DPS 0.00 0.00 0.00 0.00 0.00 2.69 2.81 -
NAPS 2.00 2.13 2.12 2.12 2.08 2.04 2.18 -5.59%
Adjusted Per Share Value based on latest NOSH - 95,995
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.17 87.72 82.85 80.78 76.84 70.38 69.29 18.36%
EPS 4.69 3.31 4.42 5.58 5.18 6.31 6.49 -19.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.80 -
NAPS 0.6601 0.7011 0.703 0.6999 0.6227 0.6099 0.6237 3.86%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 1.02 1.07 1.07 1.04 1.05 1.01 -
P/RPS 0.32 0.38 0.43 0.44 0.41 0.45 0.42 -16.62%
P/EPS 6.05 10.13 8.02 6.33 6.01 4.97 4.45 22.79%
EY 16.54 9.87 12.47 15.81 16.64 20.11 22.47 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.79 -
P/NAPS 0.43 0.48 0.50 0.50 0.50 0.51 0.46 -4.40%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 07/06/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.76 0.91 1.00 1.04 1.13 1.04 1.03 -
P/RPS 0.28 0.34 0.40 0.43 0.44 0.44 0.43 -24.93%
P/EPS 5.34 9.04 7.49 6.15 6.53 4.93 4.54 11.46%
EY 18.72 11.06 13.34 16.26 15.31 20.30 22.04 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 2.59 2.73 -
P/NAPS 0.38 0.43 0.47 0.49 0.54 0.51 0.47 -13.24%

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