[LONBISC] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -8.59%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 117,171 107,740 81,958 65,511 52,744 43,657 35,982 21.73%
PBT 14,604 18,644 14,538 12,109 11,081 9,113 9,238 7.92%
Tax -2,752 -3,957 -3,035 -2,616 -2,135 -534 -1,590 9.56%
NP 11,852 14,687 11,503 9,493 8,946 8,579 7,648 7.57%
-
NP to SH 11,825 14,201 11,503 9,493 8,946 8,579 7,648 7.52%
-
Tax Rate 18.84% 21.22% 20.88% 21.60% 19.27% 5.86% 17.21% -
Total Cost 105,319 93,053 70,455 56,018 43,798 35,078 28,334 24.44%
-
Net Worth 117,691 112,127 104,401 87,589 63,200 51,580 28,941 26.32%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,329 10,446 3,411 3,220 1,999 1,663 - -
Div Payout % 78.89% 73.56% 29.66% 33.92% 22.36% 19.39% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 117,691 112,127 104,401 87,589 63,200 51,580 28,941 26.32%
NOSH 71,763 69,644 68,235 64,404 39,999 33,277 33,266 13.66%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.12% 13.63% 14.04% 14.49% 16.96% 19.65% 21.26% -
ROE 10.05% 12.67% 11.02% 10.84% 14.16% 16.63% 26.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 163.27 154.70 120.11 101.72 131.86 131.19 108.16 7.10%
EPS 16.48 20.39 16.86 14.74 17.89 25.78 22.99 -5.39%
DPS 13.00 15.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.64 1.61 1.53 1.36 1.58 1.55 0.87 11.13%
Adjusted Per Share Value based on latest NOSH - 64,560
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.29 37.05 28.19 22.53 18.14 15.01 12.37 21.73%
EPS 4.07 4.88 3.96 3.26 3.08 2.95 2.63 7.54%
DPS 3.21 3.59 1.17 1.11 0.69 0.57 0.00 -
NAPS 0.4047 0.3856 0.359 0.3012 0.2173 0.1774 0.0995 26.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.57 1.74 2.21 2.20 1.94 2.15 0.00 -
P/RPS 0.96 1.12 1.84 2.16 1.47 1.64 0.00 -
P/EPS 9.53 8.53 13.11 14.93 8.67 8.34 0.00 -
EY 10.50 11.72 7.63 6.70 11.53 11.99 0.00 -
DY 8.28 8.62 2.26 2.27 2.58 2.33 0.00 -
P/NAPS 0.96 1.08 1.44 1.62 1.23 1.39 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/10/07 01/09/06 29/08/05 30/08/04 29/08/03 23/08/02 - -
Price 1.33 1.83 2.17 2.15 2.30 2.10 0.00 -
P/RPS 0.81 1.18 1.81 2.11 1.74 1.60 0.00 -
P/EPS 8.07 8.97 12.87 14.59 10.28 8.15 0.00 -
EY 12.39 11.14 7.77 6.86 9.72 12.28 0.00 -
DY 9.77 8.20 2.30 2.33 2.17 2.38 0.00 -
P/NAPS 0.81 1.14 1.42 1.58 1.46 1.35 0.00 -

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
Post a Comment