[LONBISC] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -4.44%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 255,646 237,372 202,444 168,070 124,052 102,900 100,832 16.76%
PBT 17,254 21,126 18,228 11,978 15,820 20,904 21,042 -3.25%
Tax -1,044 -6,202 -1,550 -1,390 -3,460 -5,080 -5,380 -23.90%
NP 16,210 14,924 16,678 10,588 12,360 15,824 15,662 0.57%
-
NP to SH 13,418 10,838 15,232 9,522 12,360 15,768 14,818 -1.63%
-
Tax Rate 6.05% 29.36% 8.50% 11.60% 21.87% 24.30% 25.57% -
Total Cost 239,436 222,448 185,766 157,482 111,692 87,076 85,170 18.79%
-
Net Worth 240,120 203,692 181,254 157,659 136,209 122,608 110,756 13.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 8,897 - - - -
Div Payout % - - - 93.44% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 240,120 203,692 181,254 157,659 136,209 122,608 110,756 13.75%
NOSH 118,286 96,081 83,144 78,049 77,833 71,283 68,792 9.44%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.34% 6.29% 8.24% 6.30% 9.96% 15.38% 15.53% -
ROE 5.59% 5.32% 8.40% 6.04% 9.07% 12.86% 13.38% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 216.12 247.05 243.49 215.34 159.38 144.35 146.57 6.68%
EPS 12.02 11.28 18.32 12.20 15.88 22.12 21.54 -9.26%
DPS 0.00 0.00 0.00 11.40 0.00 0.00 0.00 -
NAPS 2.03 2.12 2.18 2.02 1.75 1.72 1.61 3.93%
Adjusted Per Share Value based on latest NOSH - 78,006
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.92 81.63 69.62 57.80 42.66 35.39 34.68 16.76%
EPS 4.61 3.73 5.24 3.27 4.25 5.42 5.10 -1.66%
DPS 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
NAPS 0.8258 0.7005 0.6233 0.5422 0.4684 0.4216 0.3809 13.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.73 1.07 1.01 0.80 1.20 1.84 1.79 -
P/RPS 0.34 0.43 0.41 0.37 0.75 1.27 1.22 -19.17%
P/EPS 6.44 9.49 5.51 6.56 7.56 8.32 8.31 -4.15%
EY 15.54 10.54 18.14 15.25 13.23 12.02 12.03 4.35%
DY 0.00 0.00 0.00 14.25 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.46 0.40 0.69 1.07 1.11 -17.10%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 -
Price 0.76 1.00 1.03 0.70 1.15 1.80 1.77 -
P/RPS 0.35 0.40 0.42 0.33 0.72 1.25 1.21 -18.66%
P/EPS 6.70 8.87 5.62 5.74 7.24 8.14 8.22 -3.34%
EY 14.93 11.28 17.79 17.43 13.81 12.29 12.17 3.46%
DY 0.00 0.00 0.00 16.29 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.47 0.35 0.66 1.05 1.10 -16.59%

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