[LONBISC] YoY Annualized Quarter Result on 31-Dec-2016 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ--%
YoY- -11.17%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 436,056 270,468 376,548 362,488 350,556 292,880 233,536 10.49%
PBT 22,924 14,176 25,968 27,732 25,780 22,324 21,972 0.68%
Tax -3,112 -2,768 -2,864 -3,408 -2,548 -2,148 -1,148 17.28%
NP 19,812 11,408 23,104 24,324 23,232 20,176 20,824 -0.79%
-
NP to SH 19,812 11,408 18,968 20,828 20,300 17,412 18,168 1.39%
-
Tax Rate 13.58% 19.53% 11.03% 12.29% 9.88% 9.62% 5.22% -
Total Cost 416,244 259,060 353,444 338,164 327,324 272,704 212,712 11.33%
-
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
Dividend
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
NOSH 205,186 186,533 190,534 186,533 174,398 142,254 136,396 6.74%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.54% 4.22% 6.14% 6.71% 6.63% 6.89% 8.92% -
ROE 5.12% 2.81% 4.61% 5.42% 5.68% 5.75% 6.37% -
Per Share
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 215.16 145.00 197.63 194.33 201.01 205.88 171.22 3.71%
EPS 9.76 6.12 9.96 11.16 11.64 12.24 13.32 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.18 2.16 2.06 2.05 2.13 2.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 190,534
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 149.96 93.01 129.49 124.66 120.56 100.72 80.31 10.49%
EPS 6.81 3.92 6.52 7.16 6.98 5.99 6.25 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3312 1.3984 1.4153 1.3215 1.2295 1.042 0.9803 5.01%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.635 0.665 0.745 0.765 0.825 0.68 0.69 -
P/RPS 0.30 0.46 0.00 0.39 0.41 0.33 0.40 -4.49%
P/EPS 6.50 10.87 0.00 6.85 7.09 5.56 5.18 3.69%
EY 15.39 9.20 0.00 14.60 14.11 18.00 19.30 -3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.37 0.40 0.32 0.33 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 28/02/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.45 0.58 0.74 0.79 0.695 0.70 0.67 -
P/RPS 0.21 0.40 0.00 0.41 0.35 0.34 0.39 -9.42%
P/EPS 4.60 9.48 0.00 7.08 5.97 5.72 5.03 -1.41%
EY 21.72 10.54 0.00 14.13 16.75 17.49 19.88 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.37 0.38 0.34 0.33 0.32 -4.49%

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