[LONBISC] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 17.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Revenue 350,556 292,880 233,536 255,960 186,624 232,444 156,112 14.42%
PBT 25,780 22,324 21,972 19,444 15,492 30,976 12,972 12.12%
Tax -2,548 -2,148 -1,148 -844 -1,404 -9,504 -3,008 -2.72%
NP 23,232 20,176 20,824 18,600 14,088 21,472 9,964 15.14%
-
NP to SH 20,300 17,412 18,168 16,040 12,660 17,356 9,964 12.58%
-
Tax Rate 9.88% 9.62% 5.22% 4.34% 9.06% 30.68% 23.19% -
Total Cost 327,324 272,704 212,712 237,360 172,536 210,972 146,148 14.37%
-
Net Worth 357,517 303,002 285,068 222,549 176,573 203,510 126,779 18.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Div - - - - - - 7,594 -
Div Payout % - - - - - - 76.21% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Net Worth 357,517 303,002 285,068 222,549 176,573 203,510 126,779 18.85%
NOSH 174,398 142,254 136,396 102,557 83,289 95,995 63,708 18.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
NP Margin 6.63% 6.89% 8.92% 7.27% 7.55% 9.24% 6.38% -
ROE 5.68% 5.75% 6.37% 7.21% 7.17% 8.53% 7.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
RPS 201.01 205.88 171.22 249.58 224.07 242.14 245.04 -3.24%
EPS 11.64 12.24 13.32 15.64 15.20 18.08 15.64 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.92 -
NAPS 2.05 2.13 2.09 2.17 2.12 2.12 1.99 0.49%
Adjusted Per Share Value based on latest NOSH - 102,557
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
RPS 120.56 100.72 80.31 88.02 64.18 79.94 53.69 14.42%
EPS 6.98 5.99 6.25 5.52 4.35 5.97 3.43 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.61 -
NAPS 1.2295 1.042 0.9803 0.7653 0.6072 0.6999 0.436 18.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/09 30/09/10 30/09/08 -
Price 0.825 0.68 0.69 0.71 1.00 1.07 0.89 -
P/RPS 0.41 0.33 0.40 0.28 0.45 0.44 0.36 2.19%
P/EPS 7.09 5.56 5.18 4.54 6.58 5.92 5.69 3.73%
EY 14.11 18.00 19.30 22.03 15.20 16.90 17.57 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.39 -
P/NAPS 0.40 0.32 0.33 0.33 0.47 0.50 0.45 -1.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/09 30/11/10 28/11/08 -
Price 0.695 0.70 0.67 0.82 1.05 1.04 0.78 -
P/RPS 0.35 0.34 0.39 0.33 0.47 0.43 0.32 1.50%
P/EPS 5.97 5.72 5.03 5.24 6.91 5.75 4.99 3.03%
EY 16.75 17.49 19.88 19.07 14.48 17.38 20.05 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.28 -
P/NAPS 0.34 0.33 0.32 0.38 0.50 0.49 0.39 -2.25%

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