[LONBISC] YoY Annual (Unaudited) Result on 30-Jun-2006 [#4]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

01-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

YoY- 23.45%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annual (Unaudited) Result
Revenue	184,302	138,163	117,171	107,740	81,958	65,511	52,744	23.16%
YoY %	33.39%	17.92%	8.75%	31.46%	25.11%	24.21%	-	-
Horiz. %	349.43%	261.95%	222.15%	204.27%	155.39%	124.21%	100.00%	-
PBT	17,613	9,256	14,604	18,644	14,538	12,109	11,081	8.02%
YoY %	90.29%	-36.62%	-21.67%	28.24%	20.06%	9.28%	-	-
Horiz. %	158.95%	83.53%	131.79%	168.25%	131.20%	109.28%	100.00%	-
Tax	-491	1,247	-2,752	-3,957	-3,035	-2,616	-2,135	-21.70%
YoY %	-139.37%	145.31%	30.45%	-30.38%	-16.02%	-22.53%	-	-
Horiz. %	23.00%	-58.41%	128.90%	185.34%	142.15%	122.53%	100.00%	-
NP	17,122	10,503	11,852	14,687	11,503	9,493	8,946	11.41%
YoY %	63.02%	-11.38%	-19.30%	27.68%	21.17%	6.11%	-	-
Horiz. %	191.39%	117.40%	132.48%	164.17%	128.58%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,028	10,503	11,825	14,201	11,503	9,493	8,946	10.19%
YoY %	52.60%	-11.18%	-16.73%	23.45%	21.17%	6.11%	-	-
Horiz. %	179.16%	117.40%	132.18%	158.74%	128.58%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.79%	-13.47%	18.84%	21.22%	20.88%	21.60%	19.27%	-
YoY %	120.71%	-171.50%	-11.22%	1.63%	-3.33%	12.09%	-	-
Horiz. %	14.48%	-69.90%	97.77%	110.12%	108.35%	112.09%	100.00%	-
Total Cost	167,180	127,660	105,319	93,053	70,455	56,018	43,798	24.98%
YoY %	30.96%	21.21%	13.18%	32.07%	25.77%	27.90%	-	-
Horiz. %	381.71%	291.47%	240.47%	212.46%	160.86%	127.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,578	152,507	117,691	112,127	104,401	87,589	63,200	17.74%
YoY %	10.54%	29.58%	4.96%	7.40%	19.19%	38.59%	-	-
Horiz. %	266.74%	241.31%	186.22%	177.42%	165.19%	138.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,341	3,890	9,329	10,446	3,411	3,220	1,999	2.66%
YoY %	-39.82%	-58.30%	-10.69%	206.24%	5.93%	61.08%	-	-
Horiz. %	117.11%	194.60%	466.68%	522.56%	170.64%	161.08%	100.00%	-
Div Payout %	14.61%	37.04%	78.89%	73.56%	29.66%	33.92%	22.36%	-
YoY %	-60.56%	-53.05%	7.25%	148.01%	-12.56%	51.70%	-	-
Horiz. %	65.34%	165.65%	352.82%	328.98%	132.65%	151.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	168,578	152,507	117,691	112,127	104,401	87,589	63,200	17.74%
YoY %	10.54%	29.58%	4.96%	7.40%	19.19%	38.59%	-	-
Horiz. %	266.74%	241.31%	186.22%	177.42%	165.19%	138.59%	100.00%	-
NOSH	78,045	77,810	71,763	69,644	68,235	64,404	39,999	11.77%
YoY %	0.30%	8.43%	3.04%	2.06%	5.95%	61.01%	-	-
Horiz. %	195.12%	194.53%	179.41%	174.11%	170.59%	161.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.29%	7.60%	10.12%	13.63%	14.04%	14.49%	16.96%	-
YoY %	22.24%	-24.90%	-25.75%	-2.92%	-3.11%	-14.56%	-	-
Horiz. %	54.78%	44.81%	59.67%	80.37%	82.78%	85.44%	100.00%	-
ROE	9.51%	6.89%	10.05%	12.67%	11.02%	10.84%	14.16%	-
YoY %	38.03%	-31.44%	-20.68%	14.97%	1.66%	-23.45%	-	-
Horiz. %	67.16%	48.66%	70.97%	89.48%	77.82%	76.55%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	236.15	177.56	163.27	154.70	120.11	101.72	131.86	10.18%
YoY %	33.00%	8.75%	5.54%	28.80%	18.08%	-22.86%	-	-
Horiz. %	179.09%	134.66%	123.82%	117.32%	91.09%	77.14%	100.00%	-
EPS	20.54	13.49	16.48	20.39	16.86	14.74	17.89	2.32%
YoY %	52.26%	-18.14%	-19.18%	20.94%	14.38%	-17.61%	-	-
Horiz. %	114.81%	75.41%	92.12%	113.97%	94.24%	82.39%	100.00%	-
DPS	3.00	5.00	13.00	15.00	5.00	5.00	5.00	-8.15%
YoY %	-40.00%	-61.54%	-13.33%	200.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	260.00%	300.00%	100.00%	100.00%	100.00%	-
NAPS	2.16	1.96	1.64	1.61	1.53	1.36	1.58	5.34%
YoY %	10.20%	19.51%	1.86%	5.23%	12.50%	-13.92%	-	-
Horiz. %	136.71%	124.05%	103.80%	101.90%	96.84%	86.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 69,631
RPS	63.38	47.51	40.29	37.05	28.19	22.53	18.14	23.16%
YoY %	33.40%	17.92%	8.74%	31.43%	25.12%	24.20%	-	-
Horiz. %	349.39%	261.91%	222.11%	204.24%	155.40%	124.20%	100.00%	-
EPS	5.51	3.61	4.07	4.88	3.96	3.26	3.08	10.16%
YoY %	52.63%	-11.30%	-16.60%	23.23%	21.47%	5.84%	-	-
Horiz. %	178.90%	117.21%	132.14%	158.44%	128.57%	105.84%	100.00%	-
DPS	0.81	1.34	3.21	3.59	1.17	1.11	0.69	2.70%
YoY %	-39.55%	-58.26%	-10.58%	206.84%	5.41%	60.87%	-	-
Horiz. %	117.39%	194.20%	465.22%	520.29%	169.57%	160.87%	100.00%	-
NAPS	0.5797	0.5245	0.4047	0.3856	0.359	0.3012	0.2173	17.74%
YoY %	10.52%	29.60%	4.95%	7.41%	19.19%	38.61%	-	-
Horiz. %	266.77%	241.37%	186.24%	177.45%	165.21%	138.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.88	1.00	1.57	1.74	2.21	2.20	1.94	-
P/RPS	0.37	0.56	0.96	1.12	1.84	2.16	1.47	-20.52%
YoY %	-33.93%	-41.67%	-14.29%	-39.13%	-14.81%	46.94%	-	-
Horiz. %	25.17%	38.10%	65.31%	76.19%	125.17%	146.94%	100.00%	-
P/EPS	4.29	7.41	9.53	8.53	13.11	14.93	8.67	-11.05%
YoY %	-42.11%	-22.25%	11.72%	-34.94%	-12.19%	72.20%	-	-
Horiz. %	49.48%	85.47%	109.92%	98.39%	151.21%	172.20%	100.00%	-
EY	23.34	13.50	10.50	11.72	7.63	6.70	11.53	12.46%
YoY %	72.89%	28.57%	-10.41%	53.60%	13.88%	-41.89%	-	-
Horiz. %	202.43%	117.09%	91.07%	101.65%	66.18%	58.11%	100.00%	-
DY	3.41	5.00	8.28	8.62	2.26	2.27	2.58	4.75%
YoY %	-31.80%	-39.61%	-3.94%	281.42%	-0.44%	-12.02%	-	-
Horiz. %	132.17%	193.80%	320.93%	334.11%	87.60%	87.98%	100.00%	-
P/NAPS	0.41	0.51	0.96	1.08	1.44	1.62	1.23	-16.71%
YoY %	-19.61%	-46.88%	-11.11%	-25.00%	-11.11%	31.71%	-	-
Horiz. %	33.33%	41.46%	78.05%	87.80%	117.07%	131.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	02/10/07	01/09/06	29/08/05	30/08/04	29/08/03	-
Price	0.99	0.99	1.33	1.83	2.17	2.15	2.30	-
P/RPS	0.42	0.56	0.81	1.18	1.81	2.11	1.74	-21.07%
YoY %	-25.00%	-30.86%	-31.36%	-34.81%	-14.22%	21.26%	-	-
Horiz. %	24.14%	32.18%	46.55%	67.82%	104.02%	121.26%	100.00%	-
P/EPS	4.82	7.33	8.07	8.97	12.87	14.59	10.28	-11.84%
YoY %	-34.24%	-9.17%	-10.03%	-30.30%	-11.79%	41.93%	-	-
Horiz. %	46.89%	71.30%	78.50%	87.26%	125.19%	141.93%	100.00%	-
EY	20.74	13.63	12.39	11.14	7.77	6.86	9.72	13.45%
YoY %	52.16%	10.01%	11.22%	43.37%	13.27%	-29.42%	-	-
Horiz. %	213.37%	140.23%	127.47%	114.61%	79.94%	70.58%	100.00%	-
DY	3.03	5.05	9.77	8.20	2.30	2.33	2.17	5.71%
YoY %	-40.00%	-48.31%	19.15%	256.52%	-1.29%	7.37%	-	-
Horiz. %	139.63%	232.72%	450.23%	377.88%	105.99%	107.37%	100.00%	-
P/NAPS	0.46	0.51	0.81	1.14	1.42	1.58	1.46	-17.49%
YoY %	-9.80%	-37.04%	-28.95%	-19.72%	-10.13%	8.22%	-	-
Horiz. %	31.51%	34.93%	55.48%	78.08%	97.26%	108.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos