[LONBISC] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
09-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 37.45%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 201,489 191,930 184,302 172,043 160,172 146,928 138,163 28.51%
PBT 20,738 18,243 17,613 9,518 7,335 8,619 9,256 70.97%
Tax -571 -90 -491 3,640 2,282 1,427 1,247 -
NP 20,167 18,153 17,122 13,158 9,617 10,046 10,503 54.30%
-
NP to SH 18,883 16,702 16,028 12,486 9,084 10,046 10,503 47.69%
-
Tax Rate 2.75% 0.49% 2.79% -38.24% -31.11% -16.56% -13.47% -
Total Cost 181,322 173,777 167,180 158,885 150,555 136,882 127,660 26.27%
-
Net Worth 181,367 176,573 173,955 162,446 157,573 155,394 77,685 75.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,340 2,340 2,340 3,884 7,773 10,787 13,541 -68.87%
Div Payout % 12.39% 14.01% 14.60% 31.11% 85.57% 107.38% 128.93% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 181,367 176,573 173,955 162,446 157,573 155,394 77,685 75.71%
NOSH 83,196 83,289 78,006 78,099 78,006 78,087 77,685 4.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.01% 9.46% 9.29% 7.65% 6.00% 6.84% 7.60% -
ROE 10.41% 9.46% 9.21% 7.69% 5.76% 6.46% 13.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 242.19 230.44 236.26 220.29 205.33 188.16 177.85 22.78%
EPS 22.70 20.05 20.55 15.99 11.65 12.87 13.52 41.13%
DPS 2.81 2.81 3.00 5.00 10.00 13.87 17.41 -70.25%
NAPS 2.18 2.12 2.23 2.08 2.02 1.99 1.00 67.88%
Adjusted Per Share Value based on latest NOSH - 78,099
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.29 66.00 63.38 59.17 55.08 50.53 47.51 28.51%
EPS 6.49 5.74 5.51 4.29 3.12 3.45 3.61 47.69%
DPS 0.80 0.80 0.80 1.34 2.67 3.71 4.66 -69.01%
NAPS 0.6237 0.6072 0.5982 0.5587 0.5419 0.5344 0.2672 75.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.00 0.88 0.70 0.80 0.89 1.00 -
P/RPS 0.42 0.43 0.37 0.32 0.39 0.47 0.56 -17.40%
P/EPS 4.45 4.99 4.28 4.38 6.87 6.92 7.40 -28.68%
EY 22.47 20.05 23.35 22.84 14.56 14.46 13.52 40.17%
DY 2.79 2.81 3.41 7.14 12.50 15.58 17.41 -70.39%
P/NAPS 0.46 0.47 0.39 0.34 0.40 0.45 1.00 -40.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 09/06/09 27/02/09 28/11/08 29/08/08 -
Price 1.03 1.05 0.99 0.87 0.70 0.78 0.99 -
P/RPS 0.43 0.46 0.42 0.39 0.34 0.41 0.56 -16.10%
P/EPS 4.54 5.24 4.82 5.44 6.01 6.06 7.32 -27.20%
EY 22.04 19.10 20.75 18.38 16.64 16.49 13.66 37.44%
DY 2.73 2.68 3.03 5.75 14.29 17.78 17.59 -71.02%
P/NAPS 0.47 0.50 0.44 0.42 0.35 0.39 0.99 -39.06%

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