[LONBISC] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -21.8%
YoY- -44.83%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 160,172 146,928 138,163 134,896 127,747 123,196 117,172 23.05%
PBT 7,335 8,619 9,256 9,615 12,062 13,743 14,604 -36.68%
Tax 2,282 1,427 1,247 -1,719 -1,943 -2,375 -2,753 -
NP 9,617 10,046 10,503 7,896 10,119 11,368 11,851 -12.94%
-
NP to SH 9,084 10,046 10,503 7,915 10,122 11,376 11,825 -16.05%
-
Tax Rate -31.11% -16.56% -13.47% 17.88% 16.11% 17.28% 18.85% -
Total Cost 150,555 136,882 127,660 127,000 117,628 111,828 105,321 26.76%
-
Net Worth 157,573 155,394 77,685 134,568 136,289 130,676 72,432 67.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,773 10,787 13,541 19,072 24,513 21,499 18,746 -44.24%
Div Payout % 85.57% 107.38% 128.93% 240.97% 242.18% 188.99% 158.53% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 157,573 155,394 77,685 134,568 136,289 130,676 72,432 67.49%
NOSH 78,006 78,087 77,685 77,785 77,879 77,783 72,432 5.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.00% 6.84% 7.60% 5.85% 7.92% 9.23% 10.11% -
ROE 5.76% 6.46% 13.52% 5.88% 7.43% 8.71% 16.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 205.33 188.16 177.85 173.42 164.03 158.38 161.77 17.14%
EPS 11.65 12.87 13.52 10.18 13.00 14.63 16.33 -20.07%
DPS 10.00 13.87 17.41 24.52 31.48 27.64 26.00 -46.95%
NAPS 2.02 1.99 1.00 1.73 1.75 1.68 1.00 59.45%
Adjusted Per Share Value based on latest NOSH - 77,785
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.08 50.53 47.51 46.39 43.93 42.37 40.30 23.04%
EPS 3.12 3.45 3.61 2.72 3.48 3.91 4.07 -16.17%
DPS 2.67 3.71 4.66 6.56 8.43 7.39 6.45 -44.30%
NAPS 0.5419 0.5344 0.2672 0.4628 0.4687 0.4494 0.2491 67.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.80 0.89 1.00 1.02 1.20 1.33 1.57 -
P/RPS 0.39 0.47 0.56 0.59 0.73 0.84 0.97 -45.37%
P/EPS 6.87 6.92 7.40 10.02 9.23 9.09 9.62 -20.02%
EY 14.56 14.46 13.52 9.98 10.83 11.00 10.40 25.01%
DY 12.50 15.58 17.41 24.04 26.23 20.78 16.56 -17.02%
P/NAPS 0.40 0.45 1.00 0.59 0.69 0.79 1.57 -59.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 -
Price 0.70 0.78 0.99 1.02 1.15 1.28 1.33 -
P/RPS 0.34 0.41 0.56 0.59 0.70 0.81 0.82 -44.24%
P/EPS 6.01 6.06 7.32 10.02 8.85 8.75 8.15 -18.30%
EY 16.64 16.49 13.66 9.98 11.30 11.43 12.27 22.40%
DY 14.29 17.78 17.59 24.04 27.37 21.59 19.55 -18.77%
P/NAPS 0.35 0.39 0.99 0.59 0.66 0.76 1.33 -58.76%

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