[LONBISC] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
10-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 5.49%
YoY- 240.27%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,289 52,744 53,024 48,455 45,487 35,195 20,954 93.12%
PBT 12,087 11,082 11,397 10,373 9,611 7,756 4,818 84.52%
Tax -2,115 -2,135 -3,847 -3,360 -2,963 -2,436 -270 293.93%
NP 9,972 8,947 7,550 7,013 6,648 5,320 4,548 68.69%
-
NP to SH 9,972 8,947 7,550 7,013 6,648 5,320 4,548 68.69%
-
Tax Rate 17.50% 19.27% 33.75% 32.39% 30.83% 31.41% 5.60% -
Total Cost 46,317 43,797 45,474 41,442 38,839 29,875 16,406 99.62%
-
Net Worth 73,531 50,000 39,988 40,014 39,886 33,266 33,413 69.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,999 1,999 3,662 1,663 1,663 1,663 - -
Div Payout % 20.05% 22.35% 48.51% 23.72% 25.02% 31.27% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 73,531 50,000 39,988 40,014 39,886 33,266 33,413 69.10%
NOSH 58,825 50,000 39,988 40,014 39,886 33,266 33,413 45.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.72% 16.96% 14.24% 14.47% 14.62% 15.12% 21.70% -
ROE 13.56% 17.89% 18.88% 17.53% 16.67% 15.99% 13.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 95.69 105.49 132.60 121.10 114.04 105.80 62.71 32.50%
EPS 16.95 17.89 18.88 17.53 16.67 15.99 13.61 15.73%
DPS 3.40 4.00 9.16 4.16 4.17 5.00 0.00 -
NAPS 1.25 1.00 1.00 1.00 1.00 1.00 1.00 16.02%
Adjusted Per Share Value based on latest NOSH - 40,014
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.36 18.14 18.23 16.66 15.64 12.10 7.21 93.07%
EPS 3.43 3.08 2.60 2.41 2.29 1.83 1.56 69.00%
DPS 0.69 0.69 1.26 0.57 0.57 0.57 0.00 -
NAPS 0.2529 0.1719 0.1375 0.1376 0.1372 0.1144 0.1149 69.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.12 1.94 2.00 1.94 1.99 2.15 1.79 -
P/RPS 2.22 1.84 1.51 1.60 1.74 2.03 2.85 -15.32%
P/EPS 12.51 10.84 10.59 11.07 11.94 13.44 13.15 -3.26%
EY 8.00 9.22 9.44 9.03 8.38 7.44 7.60 3.47%
DY 1.60 2.06 4.58 2.14 2.10 2.33 0.00 -
P/NAPS 1.70 1.94 2.00 1.94 1.99 2.15 1.79 -3.37%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 29/08/03 23/05/03 10/03/03 21/10/02 - - -
Price 2.36 2.30 2.25 2.03 2.02 0.00 0.00 -
P/RPS 2.47 2.18 1.70 1.68 1.77 0.00 0.00 -
P/EPS 13.92 12.85 11.92 11.58 12.12 0.00 0.00 -
EY 7.18 7.78 8.39 8.63 8.25 0.00 0.00 -
DY 1.44 1.74 4.07 2.05 2.06 0.00 0.00 -
P/NAPS 1.89 2.30 2.25 2.03 2.02 0.00 0.00 -

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
Post a Comment