[LONBISC] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 2.52%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 461,246 274,148 333,525 354,576 355,264 331,114 242,958 10.80%
PBT 23,844 14,300 19,364 28,772 23,396 25,150 18,642 4.01%
Tax -2,104 -4,596 -2,944 -3,302 -3,080 -3,550 -1,150 10.14%
NP 21,740 9,704 16,420 25,470 20,316 21,600 17,492 3.54%
-
NP to SH 21,740 9,704 16,420 21,352 17,142 18,522 14,876 6.25%
-
Tax Rate 8.82% 32.14% 15.20% 11.48% 13.16% 14.12% 6.17% -
Total Cost 439,506 264,444 317,105 329,106 334,948 309,514 225,466 11.27%
-
Net Worth 382,992 408,509 406,644 389,855 363,206 308,699 287,439 4.69%
Dividend
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 2,845 2,724 -
Div Payout % - - - - - 15.36% 18.32% -
Equity
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 382,992 408,509 406,644 389,855 363,206 308,699 287,439 4.69%
NOSH 256,483 186,533 186,533 186,533 186,406 142,258 136,227 10.65%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.71% 3.54% 4.92% 7.18% 5.72% 6.52% 7.20% -
ROE 5.68% 2.38% 4.04% 5.48% 4.72% 6.00% 5.18% -
Per Share
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 189.08 146.97 178.80 190.09 197.58 232.76 178.35 0.93%
EPS 8.92 5.20 9.12 11.44 9.54 13.02 10.92 -3.18%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.57 2.19 2.18 2.09 2.02 2.17 2.11 -4.62%
Adjusted Per Share Value based on latest NOSH - 186,533
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 158.62 94.28 114.70 121.94 122.17 113.87 83.55 10.80%
EPS 7.48 3.34 5.65 7.34 5.90 6.37 5.12 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 0.94 -
NAPS 1.3171 1.4049 1.3984 1.3407 1.2491 1.0616 0.9885 4.69%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.39 0.555 0.74 0.83 0.635 0.68 0.67 -
P/RPS 0.21 0.38 0.00 0.44 0.32 0.29 0.38 -9.05%
P/EPS 4.38 10.67 0.00 7.25 6.66 5.22 6.14 -5.26%
EY 22.85 9.37 0.00 13.79 15.01 19.15 16.30 5.55%
DY 0.00 0.00 0.00 0.00 0.00 2.94 2.99 -
P/NAPS 0.25 0.25 0.37 0.40 0.31 0.31 0.32 -3.87%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 31/05/18 31/05/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.30 0.49 0.765 0.805 0.80 0.675 0.625 -
P/RPS 0.16 0.33 0.00 0.42 0.40 0.29 0.35 -11.77%
P/EPS 3.37 9.42 0.00 7.03 8.39 5.18 5.72 -8.11%
EY 29.71 10.62 0.00 14.22 11.92 19.29 17.47 8.86%
DY 0.00 0.00 0.00 0.00 0.00 2.96 3.20 -
P/NAPS 0.19 0.22 0.38 0.39 0.40 0.31 0.30 -7.04%

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