[LONBISC] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

27-Apr-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- 12.94%

YoY- 11.12%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	130,558	106,925	102,542	75,537	62,881	51,710	39,221	22.17%
YoY %	22.10%	4.27%	35.75%	20.13%	21.60%	31.84%	-	-
Horiz. %	332.88%	272.62%	261.45%	192.59%	160.32%	131.84%	100.00%	-
PBT	12,992	19,645	20,652	14,673	12,322	11,277	8,610	7.09%
YoY %	-33.87%	-4.88%	40.75%	19.08%	9.27%	30.98%	-	-
Horiz. %	150.89%	228.16%	239.86%	170.42%	143.11%	130.98%	100.00%	-
Tax	-3,206	-4,586	-5,266	-3,133	-1,937	-2,241	-472	37.57%
YoY %	30.09%	12.91%	-68.08%	-61.74%	13.57%	-374.79%	-	-
Horiz. %	679.24%	971.61%	1,115.68%	663.77%	410.38%	474.79%	100.00%	-
NP	9,785	15,058	15,385	11,540	10,385	9,036	8,138	3.11%
YoY %	-35.02%	-2.13%	33.32%	11.12%	14.93%	11.03%	-	-
Horiz. %	120.24%	185.03%	189.05%	141.80%	127.61%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,785	14,998	14,804	11,540	10,385	9,036	8,138	3.11%
YoY %	-34.76%	1.31%	28.28%	11.12%	14.93%	11.03%	-	-
Horiz. %	120.24%	184.30%	181.91%	141.80%	127.61%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	23.34%	25.50%	21.35%	15.72%	19.87%	5.48%	-
YoY %	5.74%	-8.47%	19.44%	35.81%	-20.89%	262.59%	-	-
Horiz. %	450.36%	425.91%	465.33%	389.60%	286.86%	362.59%	100.00%	-
Total Cost	120,773	91,866	87,157	63,997	52,496	42,674	31,082	25.35%
YoY %	31.47%	5.40%	36.19%	21.91%	23.02%	37.29%	-	-
Horiz. %	388.56%	295.56%	280.41%	205.90%	168.90%	137.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,639	119,090	109,358	98,212	86,258	39,990	49,753	18.03%
YoY %	13.06%	8.90%	11.35%	13.86%	115.70%	-19.62%	-	-
Horiz. %	270.61%	239.36%	219.80%	197.40%	173.37%	80.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	5,188	12,435	13,930	4,546	-	2,666	-	-
YoY %	-58.28%	-10.73%	206.42%	0.00%	-	0.00%	-	-
Horiz. %	194.60%	466.43%	522.51%	170.52%	-	100.00%	-	-
Div Payout %	53.02%	82.91%	94.10%	39.40%	-	29.50%	-	-
YoY %	-36.05%	-11.89%	138.83%	0.00%	-	0.00%	-	-
Horiz. %	179.73%	281.05%	318.98%	133.56%	-	100.00%	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	134,639	119,090	109,358	98,212	86,258	39,990	49,753	18.03%
YoY %	13.06%	8.90%	11.35%	13.86%	115.70%	-19.62%	-	-
Horiz. %	270.61%	239.36%	219.80%	197.40%	173.37%	80.38%	100.00%	-
NOSH	77,826	71,741	69,654	68,203	64,371	39,990	33,391	15.13%
YoY %	8.48%	3.00%	2.13%	5.95%	60.97%	19.76%	-	-
Horiz. %	233.07%	214.85%	208.60%	204.26%	192.78%	119.76%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	7.49%	14.08%	15.00%	15.28%	16.52%	17.47%	20.75%	-
YoY %	-46.80%	-6.13%	-1.83%	-7.51%	-5.44%	-15.81%	-	-
Horiz. %	36.10%	67.86%	72.29%	73.64%	79.61%	84.19%	100.00%	-
ROE	7.27%	12.59%	13.54%	11.75%	12.04%	22.60%	16.36%	-
YoY %	-42.26%	-7.02%	15.23%	-2.41%	-46.73%	38.14%	-	-
Horiz. %	44.44%	76.96%	82.76%	71.82%	73.59%	138.14%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	167.76	149.04	147.22	110.75	97.68	129.31	117.46	6.11%
YoY %	12.56%	1.24%	32.93%	13.38%	-24.46%	10.09%	-	-
Horiz. %	142.82%	126.89%	125.34%	94.29%	83.16%	110.09%	100.00%	-
EPS	12.57	20.91	21.25	16.92	16.13	18.07	24.37	-10.43%
YoY %	-39.89%	-1.60%	25.59%	4.90%	-10.74%	-25.85%	-	-
Horiz. %	51.58%	85.80%	87.20%	69.43%	66.19%	74.15%	100.00%	-
DPS	6.67	17.33	20.00	6.67	0.00	6.67	0.00	-
YoY %	-61.51%	-13.35%	199.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	259.82%	299.85%	100.00%	0.00%	100.00%	-	-
NAPS	1.73	1.66	1.57	1.44	1.34	1.00	1.49	2.51%
YoY %	4.22%	5.73%	9.03%	7.46%	34.00%	-32.89%	-	-
Horiz. %	116.11%	111.41%	105.37%	96.64%	89.93%	67.11%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 68,192
RPS	44.90	36.77	35.26	25.98	21.62	17.78	13.49	22.16%
YoY %	22.11%	4.28%	35.72%	20.17%	21.60%	31.80%	-	-
Horiz. %	332.84%	272.57%	261.38%	192.59%	160.27%	131.80%	100.00%	-
EPS	3.37	5.16	5.09	3.97	3.57	3.11	2.80	3.13%
YoY %	-34.69%	1.38%	28.21%	11.20%	14.79%	11.07%	-	-
Horiz. %	120.36%	184.29%	181.79%	141.79%	127.50%	111.07%	100.00%	-
DPS	1.78	4.28	4.79	1.56	0.00	0.92	0.00	-
YoY %	-58.41%	-10.65%	207.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	193.48%	465.22%	520.65%	169.57%	0.00%	100.00%	-	-
NAPS	0.463	0.4095	0.3761	0.3378	0.2966	0.1375	0.1711	18.02%
YoY %	13.06%	8.88%	11.34%	13.89%	115.71%	-19.64%	-	-
Horiz. %	270.60%	239.33%	219.81%	197.43%	173.35%	80.36%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.02	1.69	1.76	2.42	2.42	2.00	1.79	-
P/RPS	0.61	1.13	1.20	2.19	2.48	1.55	1.52	-14.10%
YoY %	-46.02%	-5.83%	-45.21%	-11.69%	60.00%	1.97%	-	-
Horiz. %	40.13%	74.34%	78.95%	144.08%	163.16%	101.97%	100.00%	-
P/EPS	8.11	8.08	8.28	14.30	15.00	8.85	7.34	1.67%
YoY %	0.37%	-2.42%	-42.10%	-4.67%	69.49%	20.57%	-	-
Horiz. %	110.49%	110.08%	112.81%	194.82%	204.36%	120.57%	100.00%	-
EY	12.33	12.37	12.08	6.99	6.67	11.30	13.62	-1.64%
YoY %	-0.32%	2.40%	72.82%	4.80%	-40.97%	-17.03%	-	-
Horiz. %	90.53%	90.82%	88.69%	51.32%	48.97%	82.97%	100.00%	-
DY	6.54	10.26	11.36	2.75	0.00	3.33	0.00	-
YoY %	-36.26%	-9.68%	313.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	196.40%	308.11%	341.14%	82.58%	0.00%	100.00%	-	-
P/NAPS	0.59	1.02	1.12	1.68	1.81	2.00	1.20	-11.14%
YoY %	-42.16%	-8.93%	-33.33%	-7.18%	-9.50%	66.67%	-	-
Horiz. %	49.17%	85.00%	93.33%	140.00%	150.83%	166.67%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	28/05/07	29/05/06	27/04/05	01/07/04	23/05/03	26/04/02	-
Price	1.02	1.65	1.76	2.35	2.20	2.25	2.37	-
P/RPS	0.61	1.11	1.20	2.12	2.25	1.74	2.02	-18.07%
YoY %	-45.05%	-7.50%	-43.40%	-5.78%	29.31%	-13.86%	-	-
Horiz. %	30.20%	54.95%	59.41%	104.95%	111.39%	86.14%	100.00%	-
P/EPS	8.11	7.89	8.28	13.89	13.64	9.96	9.72	-2.97%
YoY %	2.79%	-4.71%	-40.39%	1.83%	36.95%	2.47%	-	-
Horiz. %	83.44%	81.17%	85.19%	142.90%	140.33%	102.47%	100.00%	-
EY	12.33	12.67	12.08	7.20	7.33	10.04	10.28	3.07%
YoY %	-2.68%	4.88%	67.78%	-1.77%	-26.99%	-2.33%	-	-
Horiz. %	119.94%	123.25%	117.51%	70.04%	71.30%	97.67%	100.00%	-
DY	6.54	10.51	11.36	2.84	0.00	2.96	0.00	-
YoY %	-37.77%	-7.48%	300.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	220.95%	355.07%	383.78%	95.95%	0.00%	100.00%	-	-
P/NAPS	0.59	0.99	1.12	1.63	1.64	2.25	1.59	-15.21%
YoY %	-40.40%	-11.61%	-31.29%	-0.61%	-27.11%	41.51%	-	-
Horiz. %	37.11%	62.26%	70.44%	102.52%	103.14%	141.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos