[LONBISC] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 13.06%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 234,889 223,434 204,647 201,489 191,930 184,302 172,043 23.04%
PBT 21,465 17,594 21,511 20,738 18,243 17,613 9,518 71.88%
Tax -1,554 471 -1,798 -571 -90 -491 3,640 -
NP 19,911 18,065 19,713 20,167 18,153 17,122 13,158 31.77%
-
NP to SH 16,238 15,064 18,356 18,883 16,702 16,028 12,486 19.12%
-
Tax Rate 7.24% -2.68% 8.36% 2.75% 0.49% 2.79% -38.24% -
Total Cost 214,978 205,369 184,934 181,322 173,777 167,180 158,885 22.30%
-
Net Worth 203,510 181,066 177,356 181,367 176,573 173,955 162,446 16.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,340 2,340 2,340 2,340 3,884 -
Div Payout % - - 12.75% 12.39% 14.01% 14.60% 31.11% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,510 181,066 177,356 181,367 176,573 173,955 162,446 16.19%
NOSH 95,995 87,051 86,939 83,196 83,289 78,006 78,099 14.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.48% 8.09% 9.63% 10.01% 9.46% 9.29% 7.65% -
ROE 7.98% 8.32% 10.35% 10.41% 9.46% 9.21% 7.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 244.69 256.67 235.39 242.19 230.44 236.26 220.29 7.24%
EPS 16.92 17.30 21.11 22.70 20.05 20.55 15.99 3.83%
DPS 0.00 0.00 2.69 2.81 2.81 3.00 5.00 -
NAPS 2.12 2.08 2.04 2.18 2.12 2.23 2.08 1.27%
Adjusted Per Share Value based on latest NOSH - 83,196
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 80.78 76.84 70.38 69.29 66.00 63.38 59.17 23.04%
EPS 5.58 5.18 6.31 6.49 5.74 5.51 4.29 19.13%
DPS 0.00 0.00 0.80 0.80 0.80 0.80 1.34 -
NAPS 0.6999 0.6227 0.6099 0.6237 0.6072 0.5982 0.5587 16.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.04 1.05 1.01 1.00 0.88 0.70 -
P/RPS 0.44 0.41 0.45 0.42 0.43 0.37 0.32 23.62%
P/EPS 6.33 6.01 4.97 4.45 4.99 4.28 4.38 27.79%
EY 15.81 16.64 20.11 22.47 20.05 23.35 22.84 -21.73%
DY 0.00 0.00 2.56 2.79 2.81 3.41 7.14 -
P/NAPS 0.50 0.50 0.51 0.46 0.47 0.39 0.34 29.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 1.04 1.13 1.04 1.03 1.05 0.99 0.87 -
P/RPS 0.43 0.44 0.44 0.43 0.46 0.42 0.39 6.71%
P/EPS 6.15 6.53 4.93 4.54 5.24 4.82 5.44 8.51%
EY 16.26 15.31 20.30 22.04 19.10 20.75 18.38 -7.83%
DY 0.00 0.00 2.59 2.73 2.68 3.03 5.75 -
P/NAPS 0.49 0.54 0.51 0.47 0.50 0.44 0.42 10.81%

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