[LONBISC] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 20.32%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 242,958 255,646 237,372 202,444 168,070 124,052 102,900 15.37%
PBT 18,642 17,254 21,126 18,228 11,978 15,820 20,904 -1.88%
Tax -1,150 -1,044 -6,202 -1,550 -1,390 -3,460 -5,080 -21.91%
NP 17,492 16,210 14,924 16,678 10,588 12,360 15,824 1.68%
-
NP to SH 14,876 13,418 10,838 15,232 9,522 12,360 15,768 -0.96%
-
Tax Rate 6.17% 6.05% 29.36% 8.50% 11.60% 21.87% 24.30% -
Total Cost 225,466 239,436 222,448 185,766 157,482 111,692 87,076 17.16%
-
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,724 - - - 8,897 - - -
Div Payout % 18.32% - - - 93.44% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
NOSH 136,227 118,286 96,081 83,144 78,049 77,833 71,283 11.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.20% 6.34% 6.29% 8.24% 6.30% 9.96% 15.38% -
ROE 5.18% 5.59% 5.32% 8.40% 6.04% 9.07% 12.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 178.35 216.12 247.05 243.49 215.34 159.38 144.35 3.58%
EPS 10.92 12.02 11.28 18.32 12.20 15.88 22.12 -11.08%
DPS 2.00 0.00 0.00 0.00 11.40 0.00 0.00 -
NAPS 2.11 2.03 2.12 2.18 2.02 1.75 1.72 3.46%
Adjusted Per Share Value based on latest NOSH - 83,196
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.55 87.92 81.63 69.62 57.80 42.66 35.39 15.37%
EPS 5.12 4.61 3.73 5.24 3.27 4.25 5.42 -0.94%
DPS 0.94 0.00 0.00 0.00 3.06 0.00 0.00 -
NAPS 0.9885 0.8258 0.7005 0.6233 0.5422 0.4684 0.4216 15.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.67 0.73 1.07 1.01 0.80 1.20 1.84 -
P/RPS 0.38 0.34 0.43 0.41 0.37 0.75 1.27 -18.20%
P/EPS 6.14 6.44 9.49 5.51 6.56 7.56 8.32 -4.93%
EY 16.30 15.54 10.54 18.14 15.25 13.23 12.02 5.20%
DY 2.99 0.00 0.00 0.00 14.25 0.00 0.00 -
P/NAPS 0.32 0.36 0.50 0.46 0.40 0.69 1.07 -18.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.625 0.76 1.00 1.03 0.70 1.15 1.80 -
P/RPS 0.35 0.35 0.40 0.42 0.33 0.72 1.25 -19.10%
P/EPS 5.72 6.70 8.87 5.62 5.74 7.24 8.14 -5.70%
EY 17.47 14.93 11.28 17.79 17.43 13.81 12.29 6.03%
DY 3.20 0.00 0.00 0.00 16.29 0.00 0.00 -
P/NAPS 0.30 0.37 0.47 0.47 0.35 0.66 1.05 -18.82%

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