[LONBISC] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -4.88%
YoY- 1.31%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 202,858 175,732 130,558 106,925 102,542 75,537 62,881 21.54%
PBT 18,538 13,341 12,992 19,645 20,652 14,673 12,322 7.04%
Tax -1,758 -16 -3,206 -4,586 -5,266 -3,133 -1,937 -1.60%
NP 16,780 13,325 9,785 15,058 15,385 11,540 10,385 8.32%
-
NP to SH 15,533 12,429 9,785 14,998 14,804 11,540 10,385 6.93%
-
Tax Rate 9.48% 0.12% 24.68% 23.34% 25.50% 21.35% 15.72% -
Total Cost 186,078 162,406 120,773 91,866 87,157 63,997 52,496 23.46%
-
Net Worth 177,490 162,393 134,639 119,090 109,358 98,212 86,258 12.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 5,188 12,435 13,930 4,546 - -
Div Payout % - - 53.02% 82.91% 94.10% 39.40% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 177,490 162,393 134,639 119,090 109,358 98,212 86,258 12.77%
NOSH 87,005 78,073 77,826 71,741 69,654 68,203 64,371 5.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.27% 7.58% 7.49% 14.08% 15.00% 15.28% 16.52% -
ROE 8.75% 7.65% 7.27% 12.59% 13.54% 11.75% 12.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 233.16 225.08 167.76 149.04 147.22 110.75 97.68 15.59%
EPS 17.85 15.92 12.57 20.91 21.25 16.92 16.13 1.70%
DPS 0.00 0.00 6.67 17.33 20.00 6.67 0.00 -
NAPS 2.04 2.08 1.73 1.66 1.57 1.44 1.34 7.25%
Adjusted Per Share Value based on latest NOSH - 71,769
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 69.76 60.43 44.90 36.77 35.26 25.98 21.62 21.54%
EPS 5.34 4.27 3.37 5.16 5.09 3.97 3.57 6.93%
DPS 0.00 0.00 1.78 4.28 4.79 1.56 0.00 -
NAPS 0.6104 0.5585 0.463 0.4095 0.3761 0.3378 0.2966 12.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.70 1.02 1.69 1.76 2.42 2.42 -
P/RPS 0.45 0.31 0.61 1.13 1.20 2.19 2.48 -24.74%
P/EPS 5.88 4.40 8.11 8.08 8.28 14.30 15.00 -14.44%
EY 17.00 22.74 12.33 12.37 12.08 6.99 6.67 16.86%
DY 0.00 0.00 6.54 10.26 11.36 2.75 0.00 -
P/NAPS 0.51 0.34 0.59 1.02 1.12 1.68 1.81 -19.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 09/06/09 30/05/08 28/05/07 29/05/06 27/04/05 01/07/04 -
Price 1.04 0.87 1.02 1.65 1.76 2.35 2.20 -
P/RPS 0.45 0.39 0.61 1.11 1.20 2.12 2.25 -23.51%
P/EPS 5.83 5.46 8.11 7.89 8.28 13.89 13.64 -13.20%
EY 17.17 18.30 12.33 12.67 12.08 7.20 7.33 15.23%
DY 0.00 0.00 6.54 10.51 11.36 2.84 0.00 -
P/NAPS 0.51 0.42 0.59 0.99 1.12 1.63 1.64 -17.68%

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