[LONBISC] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -21.01%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 292,880 233,536 255,960 186,624 156,112 121,052 96,956 17.09%
PBT 22,324 21,972 19,444 15,492 12,972 15,520 18,964 2.35%
Tax -2,148 -1,148 -844 -1,404 -3,008 -3,728 -5,240 -11.95%
NP 20,176 20,824 18,600 14,088 9,964 11,792 13,724 5.65%
-
NP to SH 17,412 18,168 16,040 12,660 9,964 11,792 13,588 3.60%
-
Tax Rate 9.62% 5.22% 4.34% 9.06% 23.19% 24.02% 27.63% -
Total Cost 272,704 212,712 237,360 172,536 146,148 109,260 83,232 18.45%
-
Net Worth 303,002 285,068 222,549 176,573 126,779 130,676 117,971 14.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 7,594 - - -
Div Payout % - - - - 76.21% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 303,002 285,068 222,549 176,573 126,779 130,676 117,971 14.41%
NOSH 142,254 136,396 102,557 83,289 63,708 77,783 71,066 10.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.89% 8.92% 7.27% 7.55% 6.38% 9.74% 14.15% -
ROE 5.75% 6.37% 7.21% 7.17% 7.86% 9.02% 11.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 205.88 171.22 249.58 224.07 245.04 155.63 136.43 6.04%
EPS 12.24 13.32 15.64 15.20 15.64 15.16 19.12 -6.16%
DPS 0.00 0.00 0.00 0.00 11.92 0.00 0.00 -
NAPS 2.13 2.09 2.17 2.12 1.99 1.68 1.66 3.62%
Adjusted Per Share Value based on latest NOSH - 83,289
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.72 80.31 88.02 64.18 53.69 41.63 33.34 17.09%
EPS 5.99 6.25 5.52 4.35 3.43 4.06 4.67 3.61%
DPS 0.00 0.00 0.00 0.00 2.61 0.00 0.00 -
NAPS 1.042 0.9803 0.7653 0.6072 0.436 0.4494 0.4057 14.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.69 0.71 1.00 0.89 1.33 1.84 -
P/RPS 0.33 0.40 0.28 0.45 0.36 0.85 1.35 -18.21%
P/EPS 5.56 5.18 4.54 6.58 5.69 8.77 9.62 -7.52%
EY 18.00 19.30 22.03 15.20 17.57 11.40 10.39 8.16%
DY 0.00 0.00 0.00 0.00 13.39 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.47 0.45 0.79 1.11 -16.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/09 28/11/08 26/11/07 30/11/06 -
Price 0.70 0.67 0.82 1.05 0.78 1.28 1.85 -
P/RPS 0.34 0.39 0.33 0.47 0.32 0.82 1.36 -17.95%
P/EPS 5.72 5.03 5.24 6.91 4.99 8.44 9.68 -7.23%
EY 17.49 19.88 19.07 14.48 20.05 11.84 10.34 7.79%
DY 0.00 0.00 0.00 0.00 15.28 0.00 0.00 -
P/NAPS 0.33 0.32 0.38 0.50 0.39 0.76 1.11 -15.89%

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