[LONBISC] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -5.13%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 255,960 232,444 186,624 156,112 121,052 96,956 91,388 18.71%
PBT 19,444 30,976 15,492 12,972 15,520 18,964 18,724 0.63%
Tax -844 -9,504 -1,404 -3,008 -3,728 -5,240 -5,820 -27.50%
NP 18,600 21,472 14,088 9,964 11,792 13,724 12,904 6.28%
-
NP to SH 16,040 17,356 12,660 9,964 11,792 13,588 12,904 3.69%
-
Tax Rate 4.34% 30.68% 9.06% 23.19% 24.02% 27.63% 31.08% -
Total Cost 237,360 210,972 172,536 146,148 109,260 83,232 78,484 20.24%
-
Net Worth 222,549 203,510 176,573 126,779 130,676 117,971 102,489 13.78%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 7,594 - - - -
Div Payout % - - - 76.21% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 222,549 203,510 176,573 126,779 130,676 117,971 102,489 13.78%
NOSH 102,557 95,995 83,289 63,708 77,783 71,066 68,784 6.88%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.27% 9.24% 7.55% 6.38% 9.74% 14.15% 14.12% -
ROE 7.21% 8.53% 7.17% 7.86% 9.02% 11.52% 12.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 249.58 242.14 224.07 245.04 155.63 136.43 132.86 11.07%
EPS 15.64 18.08 15.20 15.64 15.16 19.12 18.76 -2.98%
DPS 0.00 0.00 0.00 11.92 0.00 0.00 0.00 -
NAPS 2.17 2.12 2.12 1.99 1.68 1.66 1.49 6.46%
Adjusted Per Share Value based on latest NOSH - 78,087
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 88.02 79.94 64.18 53.69 41.63 33.34 31.43 18.71%
EPS 5.52 5.97 4.35 3.43 4.06 4.67 4.44 3.69%
DPS 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
NAPS 0.7653 0.6999 0.6072 0.436 0.4494 0.4057 0.3525 13.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.71 1.07 1.00 0.89 1.33 1.84 2.10 -
P/RPS 0.28 0.44 0.45 0.36 0.85 1.35 1.58 -25.04%
P/EPS 4.54 5.92 6.58 5.69 8.77 9.62 11.19 -13.95%
EY 22.03 16.90 15.20 17.57 11.40 10.39 8.93 16.23%
DY 0.00 0.00 0.00 13.39 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.47 0.45 0.79 1.11 1.41 -21.48%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 26/11/07 30/11/06 31/10/05 -
Price 0.82 1.04 1.05 0.78 1.28 1.85 2.00 -
P/RPS 0.33 0.43 0.47 0.32 0.82 1.36 1.51 -22.38%
P/EPS 5.24 5.75 6.91 4.99 8.44 9.68 10.66 -11.15%
EY 19.07 17.38 14.48 20.05 11.84 10.34 9.38 12.54%
DY 0.00 0.00 0.00 15.28 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.50 0.39 0.76 1.11 1.34 -18.93%

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