[LONBISC] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.53%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 374,414 359,995 366,482 334,057 304,815 289,979 251,245 30.43%
PBT 22,378 21,514 21,609 22,043 18,877 18,789 15,422 28.14%
Tax -4,302 -4,202 -5,710 -4,910 -3,960 -3,710 -318 466.85%
NP 18,076 17,312 15,899 17,133 14,917 15,079 15,104 12.70%
-
NP to SH 15,071 14,349 13,602 14,187 12,175 12,364 12,196 15.14%
-
Tax Rate 19.22% 19.53% 26.42% 22.27% 20.98% 19.75% 2.06% -
Total Cost 356,338 342,683 350,583 316,924 289,898 274,900 236,141 31.52%
-
Net Worth 357,517 311,668 301,093 308,706 303,002 276,548 286,435 15.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,945 2,945 1,468 - - - - -
Div Payout % 19.55% 20.53% 10.80% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 357,517 311,668 301,093 308,706 303,002 276,548 286,435 15.91%
NOSH 174,398 147,710 146,875 142,260 142,254 138,274 137,709 17.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.83% 4.81% 4.34% 5.13% 4.89% 5.20% 6.01% -
ROE 4.22% 4.60% 4.52% 4.60% 4.02% 4.47% 4.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 214.69 243.72 249.52 234.82 214.27 209.71 182.45 11.44%
EPS 8.64 9.71 9.26 9.97 8.56 8.94 8.86 -1.66%
DPS 1.69 1.99 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.11 2.05 2.17 2.13 2.00 2.08 -0.96%
Adjusted Per Share Value based on latest NOSH - 142,260
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 128.76 123.80 126.03 114.88 104.83 99.72 86.40 30.43%
EPS 5.18 4.93 4.68 4.88 4.19 4.25 4.19 15.17%
DPS 1.01 1.01 0.51 0.00 0.00 0.00 0.00 -
NAPS 1.2295 1.0718 1.0355 1.0616 1.042 0.951 0.985 15.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.825 0.85 0.89 0.68 0.68 0.655 0.645 -
P/RPS 0.38 0.35 0.36 0.29 0.32 0.31 0.35 5.63%
P/EPS 9.55 8.75 9.61 6.82 7.95 7.33 7.28 19.81%
EY 10.47 11.43 10.41 14.67 12.59 13.65 13.73 -16.51%
DY 2.05 2.35 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.31 0.32 0.33 0.31 18.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.695 0.85 0.88 0.675 0.70 0.66 0.725 -
P/RPS 0.32 0.35 0.35 0.29 0.33 0.31 0.40 -13.81%
P/EPS 8.04 8.75 9.50 6.77 8.18 7.38 8.19 -1.22%
EY 12.43 11.43 10.52 14.77 12.23 13.55 12.22 1.14%
DY 2.43 2.35 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.43 0.31 0.33 0.33 0.35 -1.91%

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