[LONBISC] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -18.12%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 354,576 355,264 331,114 242,958 255,646 237,372 202,444 9.78%
PBT 28,772 23,396 25,150 18,642 17,254 21,126 18,228 7.90%
Tax -3,302 -3,080 -3,550 -1,150 -1,044 -6,202 -1,550 13.42%
NP 25,470 20,316 21,600 17,492 16,210 14,924 16,678 7.30%
-
NP to SH 21,352 17,142 18,522 14,876 13,418 10,838 15,232 5.78%
-
Tax Rate 11.48% 13.16% 14.12% 6.17% 6.05% 29.36% 8.50% -
Total Cost 329,106 334,948 309,514 225,466 239,436 222,448 185,766 9.99%
-
Net Worth 389,855 363,206 308,699 287,439 240,120 203,692 181,254 13.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 2,845 2,724 - - - -
Div Payout % - - 15.36% 18.32% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,855 363,206 308,699 287,439 240,120 203,692 181,254 13.60%
NOSH 186,533 186,406 142,258 136,227 118,286 96,081 83,144 14.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.18% 5.72% 6.52% 7.20% 6.34% 6.29% 8.24% -
ROE 5.48% 4.72% 6.00% 5.18% 5.59% 5.32% 8.40% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 190.09 197.58 232.76 178.35 216.12 247.05 243.49 -4.04%
EPS 11.44 9.54 13.02 10.92 12.02 11.28 18.32 -7.54%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 2.17 2.11 2.03 2.12 2.18 -0.69%
Adjusted Per Share Value based on latest NOSH - 135,962
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.94 122.17 113.87 83.55 87.92 81.63 69.62 9.78%
EPS 7.34 5.90 6.37 5.12 4.61 3.73 5.24 5.77%
DPS 0.00 0.00 0.98 0.94 0.00 0.00 0.00 -
NAPS 1.3407 1.2491 1.0616 0.9885 0.8258 0.7005 0.6233 13.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.635 0.68 0.67 0.73 1.07 1.01 -
P/RPS 0.44 0.32 0.29 0.38 0.34 0.43 0.41 1.18%
P/EPS 7.25 6.66 5.22 6.14 6.44 9.49 5.51 4.67%
EY 13.79 15.01 19.15 16.30 15.54 10.54 18.14 -4.46%
DY 0.00 0.00 2.94 2.99 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.32 0.36 0.50 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.805 0.80 0.675 0.625 0.76 1.00 1.03 -
P/RPS 0.42 0.40 0.29 0.35 0.35 0.40 0.42 0.00%
P/EPS 7.03 8.39 5.18 5.72 6.70 8.87 5.62 3.79%
EY 14.22 11.92 19.29 17.47 14.93 11.28 17.79 -3.66%
DY 0.00 0.00 2.96 3.20 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.31 0.30 0.37 0.47 0.47 -3.06%

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