[LONBISC] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 5.21%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 96,956 91,388 67,044 55,348 41,168 0 -
PBT 18,964 18,724 12,388 11,440 7,420 0 -
Tax -5,240 -5,820 -2,600 -2,028 -400 0 -
NP 13,724 12,904 9,788 9,412 7,020 0 -
-
NP to SH 13,588 12,904 9,788 9,412 7,020 0 -
-
Tax Rate 27.63% 31.08% 20.99% 17.73% 5.39% - -
Total Cost 83,232 78,484 57,256 45,936 34,148 0 -
-
Net Worth 117,971 102,489 95,161 73,531 63,419 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 117,971 102,489 95,161 73,531 63,419 0 -
NOSH 71,066 68,784 67,972 58,825 39,886 33,266 16.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.15% 14.12% 14.60% 17.01% 17.05% 0.00% -
ROE 11.52% 12.59% 10.29% 12.80% 11.07% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 136.43 132.86 98.63 94.09 103.21 0.00 -
EPS 19.12 18.76 14.40 16.00 17.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.49 1.40 1.25 1.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 58,825
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 33.34 31.43 23.06 19.03 14.16 0.00 -
EPS 4.67 4.44 3.37 3.24 2.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4057 0.3525 0.3273 0.2529 0.2181 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.84 2.10 2.13 2.12 1.99 0.00 -
P/RPS 1.35 1.58 2.16 2.25 1.93 0.00 -
P/EPS 9.62 11.19 14.79 13.25 11.31 0.00 -
EY 10.39 8.93 6.76 7.55 8.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.41 1.52 1.70 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/06 31/10/05 29/11/04 14/11/03 21/10/02 - -
Price 1.85 2.00 2.33 2.36 2.02 0.00 -
P/RPS 1.36 1.51 2.36 2.51 1.96 0.00 -
P/EPS 9.68 10.66 16.18 14.75 11.48 0.00 -
EY 10.34 9.38 6.18 6.78 8.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.34 1.66 1.89 1.27 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