[LONBISC] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -4.32%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 186,624 156,112 121,052 96,956 91,388 67,044 55,348 22.43%
PBT 15,492 12,972 15,520 18,964 18,724 12,388 11,440 5.17%
Tax -1,404 -3,008 -3,728 -5,240 -5,820 -2,600 -2,028 -5.93%
NP 14,088 9,964 11,792 13,724 12,904 9,788 9,412 6.94%
-
NP to SH 12,660 9,964 11,792 13,588 12,904 9,788 9,412 5.06%
-
Tax Rate 9.06% 23.19% 24.02% 27.63% 31.08% 20.99% 17.73% -
Total Cost 172,536 146,148 109,260 83,232 78,484 57,256 45,936 24.65%
-
Net Worth 176,573 126,779 130,676 117,971 102,489 95,161 73,531 15.70%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 7,594 - - - - - -
Div Payout % - 76.21% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 176,573 126,779 130,676 117,971 102,489 95,161 73,531 15.70%
NOSH 83,289 63,708 77,783 71,066 68,784 67,972 58,825 5.96%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.55% 6.38% 9.74% 14.15% 14.12% 14.60% 17.01% -
ROE 7.17% 7.86% 9.02% 11.52% 12.59% 10.29% 12.80% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 224.07 245.04 155.63 136.43 132.86 98.63 94.09 15.54%
EPS 15.20 15.64 15.16 19.12 18.76 14.40 16.00 -0.85%
DPS 0.00 11.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.99 1.68 1.66 1.49 1.40 1.25 9.19%
Adjusted Per Share Value based on latest NOSH - 71,066
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 64.18 53.69 41.63 33.34 31.43 23.06 19.03 22.43%
EPS 4.35 3.43 4.06 4.67 4.44 3.37 3.24 5.02%
DPS 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.436 0.4494 0.4057 0.3525 0.3273 0.2529 15.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 0.89 1.33 1.84 2.10 2.13 2.12 -
P/RPS 0.45 0.36 0.85 1.35 1.58 2.16 2.25 -23.50%
P/EPS 6.58 5.69 8.77 9.62 11.19 14.79 13.25 -11.00%
EY 15.20 17.57 11.40 10.39 8.93 6.76 7.55 12.35%
DY 0.00 13.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.79 1.11 1.41 1.52 1.70 -19.27%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 14/11/03 -
Price 1.05 0.78 1.28 1.85 2.00 2.33 2.36 -
P/RPS 0.47 0.32 0.82 1.36 1.51 2.36 2.51 -24.34%
P/EPS 6.91 4.99 8.44 9.68 10.66 16.18 14.75 -11.86%
EY 14.48 20.05 11.84 10.34 9.38 6.18 6.78 13.46%
DY 0.00 15.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.76 1.11 1.34 1.66 1.89 -19.86%

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