[LONBISC] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -6.36%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 410,961 402,539 359,995 289,979 253,520 259,286 223,434 8.75%
PBT 20,374 22,741 21,514 18,789 14,218 18,394 17,594 2.04%
Tax -4,368 -4,542 -4,202 -3,710 -455 -961 471 -
NP 16,006 18,199 17,312 15,079 13,763 17,433 18,065 -1.65%
-
NP to SH 16,006 15,023 14,349 12,364 11,092 13,651 15,064 0.83%
-
Tax Rate 21.44% 19.97% 19.53% 19.75% 3.20% 5.22% -2.68% -
Total Cost 394,955 384,340 342,683 274,900 239,757 241,853 205,369 9.42%
-
Net Worth 408,509 366,713 311,748 289,799 238,630 211,199 180,992 11.87%
Dividend
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,477 - - - 1,305 -
Div Payout % - - 10.30% - - - 8.66% -
Equity
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 408,509 366,713 311,748 289,799 238,630 211,199 180,992 11.87%
NOSH 186,533 179,761 147,747 138,000 114,177 95,999 87,015 11.07%
Ratio Analysis
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.89% 4.52% 4.81% 5.20% 5.43% 6.72% 8.09% -
ROE 3.92% 4.10% 4.60% 4.27% 4.65% 6.46% 8.32% -
Per Share
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 220.31 223.93 243.65 210.13 222.04 270.09 256.77 -2.08%
EPS 8.58 8.35 9.71 8.96 9.71 14.22 17.31 -9.21%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 2.19 2.04 2.11 2.10 2.09 2.20 2.08 0.71%
Adjusted Per Share Value based on latest NOSH - 138,274
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 141.33 138.43 123.80 99.72 87.19 89.17 76.84 8.75%
EPS 5.50 5.17 4.93 4.25 3.81 4.69 5.18 0.82%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.45 -
NAPS 1.4049 1.2611 1.0721 0.9966 0.8206 0.7263 0.6224 11.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/09/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.74 0.79 0.85 0.655 0.71 0.86 1.04 -
P/RPS 0.34 0.35 0.35 0.31 0.32 0.32 0.41 -2.54%
P/EPS 8.62 9.45 8.75 7.31 7.31 6.05 6.01 5.09%
EY 11.60 10.58 11.43 13.68 13.68 16.53 16.65 -4.85%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.44 -
P/NAPS 0.34 0.39 0.40 0.31 0.34 0.39 0.50 -5.17%
Price Multiplier on Announcement Date
30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/11/17 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.695 0.755 0.85 0.66 0.69 0.76 1.13 -
P/RPS 0.32 0.34 0.35 0.31 0.31 0.28 0.44 -4.29%
P/EPS 8.10 9.03 8.75 7.37 7.10 5.34 6.53 3.01%
EY 12.35 11.07 11.43 13.57 14.08 18.71 15.32 -2.92%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.33 -
P/NAPS 0.32 0.37 0.40 0.31 0.33 0.35 0.54 -6.95%

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