[LONBISC] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 4.39%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 124,052 102,900 100,832 70,246 61,798 47,324 37,728 21.93%
PBT 15,820 20,904 21,042 13,218 12,110 9,616 7,664 12.83%
Tax -3,460 -5,080 -5,380 -3,000 -1,548 -2,108 -428 41.64%
NP 12,360 15,824 15,662 10,218 10,562 7,508 7,236 9.32%
-
NP to SH 12,360 15,768 14,818 10,218 10,562 7,508 7,236 9.32%
-
Tax Rate 21.87% 24.30% 25.57% 22.70% 12.78% 21.92% 5.58% -
Total Cost 111,692 87,076 85,170 60,028 51,236 39,816 30,492 24.14%
-
Net Worth 136,209 122,608 110,756 98,223 84,725 39,999 48,106 18.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 136,209 122,608 110,756 98,223 84,725 39,999 48,106 18.93%
NOSH 77,833 71,283 68,792 68,210 63,703 39,999 33,407 15.13%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.96% 15.38% 15.53% 14.55% 17.09% 15.87% 19.18% -
ROE 9.07% 12.86% 13.38% 10.40% 12.47% 18.77% 15.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 159.38 144.35 146.57 102.98 97.01 118.31 112.93 5.90%
EPS 15.88 22.12 21.54 14.98 16.58 18.76 21.66 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.61 1.44 1.33 1.00 1.44 3.30%
Adjusted Per Share Value based on latest NOSH - 68,256
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.66 35.39 34.68 24.16 21.25 16.27 12.97 21.93%
EPS 4.25 5.42 5.10 3.51 3.63 2.58 2.49 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4684 0.4216 0.3809 0.3378 0.2914 0.1376 0.1654 18.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.20 1.84 1.79 2.57 2.34 1.94 0.00 -
P/RPS 0.75 1.27 1.22 2.50 2.41 1.64 0.00 -
P/EPS 7.56 8.32 8.31 17.16 14.11 10.34 0.00 -
EY 13.23 12.02 12.03 5.83 7.09 9.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.07 1.11 1.78 1.76 1.94 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 27/02/06 28/02/05 24/02/04 10/03/03 19/04/02 -
Price 1.15 1.80 1.77 2.43 2.48 2.03 2.47 -
P/RPS 0.72 1.25 1.21 2.36 2.56 1.72 2.19 -16.91%
P/EPS 7.24 8.14 8.22 16.22 14.96 10.82 11.40 -7.28%
EY 13.81 12.29 12.17 6.16 6.69 9.25 8.77 7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.05 1.10 1.69 1.86 2.03 1.72 -14.74%

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