[LONBISC] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -0.28%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 232,444 186,624 156,112 121,052 96,956 91,388 67,044 23.01%
PBT 30,976 15,492 12,972 15,520 18,964 18,724 12,388 16.49%
Tax -9,504 -1,404 -3,008 -3,728 -5,240 -5,820 -2,600 24.10%
NP 21,472 14,088 9,964 11,792 13,724 12,904 9,788 13.98%
-
NP to SH 17,356 12,660 9,964 11,792 13,588 12,904 9,788 10.01%
-
Tax Rate 30.68% 9.06% 23.19% 24.02% 27.63% 31.08% 20.99% -
Total Cost 210,972 172,536 146,148 109,260 83,232 78,484 57,256 24.26%
-
Net Worth 203,510 176,573 126,779 130,676 117,971 102,489 95,161 13.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 7,594 - - - - -
Div Payout % - - 76.21% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,510 176,573 126,779 130,676 117,971 102,489 95,161 13.50%
NOSH 95,995 83,289 63,708 77,783 71,066 68,784 67,972 5.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.24% 7.55% 6.38% 9.74% 14.15% 14.12% 14.60% -
ROE 8.53% 7.17% 7.86% 9.02% 11.52% 12.59% 10.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 242.14 224.07 245.04 155.63 136.43 132.86 98.63 16.13%
EPS 18.08 15.20 15.64 15.16 19.12 18.76 14.40 3.86%
DPS 0.00 0.00 11.92 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 1.99 1.68 1.66 1.49 1.40 7.15%
Adjusted Per Share Value based on latest NOSH - 77,783
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 79.94 64.18 53.69 41.63 33.34 31.43 23.06 23.01%
EPS 5.97 4.35 3.43 4.06 4.67 4.44 3.37 9.99%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
NAPS 0.6999 0.6072 0.436 0.4494 0.4057 0.3525 0.3273 13.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.07 1.00 0.89 1.33 1.84 2.10 2.13 -
P/RPS 0.44 0.45 0.36 0.85 1.35 1.58 2.16 -23.28%
P/EPS 5.92 6.58 5.69 8.77 9.62 11.19 14.79 -14.14%
EY 16.90 15.20 17.57 11.40 10.39 8.93 6.76 16.49%
DY 0.00 0.00 13.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.45 0.79 1.11 1.41 1.52 -16.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 -
Price 1.04 1.05 0.78 1.28 1.85 2.00 2.33 -
P/RPS 0.43 0.47 0.32 0.82 1.36 1.51 2.36 -24.69%
P/EPS 5.75 6.91 4.99 8.44 9.68 10.66 16.18 -15.83%
EY 17.38 14.48 20.05 11.84 10.34 9.38 6.18 18.79%
DY 0.00 0.00 15.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.39 0.76 1.11 1.34 1.66 -18.39%

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