[LONBISC] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.98%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 247,042 250,076 245,053 202,858 175,732 130,558 106,925 14.96%
PBT 17,496 15,890 15,698 18,538 13,341 12,992 19,645 -1.91%
Tax -1,150 -1,333 -4,182 -1,758 -16 -3,206 -4,586 -20.57%
NP 16,345 14,557 11,516 16,780 13,325 9,785 15,058 1.37%
-
NP to SH 13,204 11,732 8,297 15,533 12,429 9,785 14,998 -2.09%
-
Tax Rate 6.57% 8.39% 26.64% 9.48% 0.12% 24.68% 23.34% -
Total Cost 230,697 235,518 233,537 186,078 162,406 120,773 91,866 16.57%
-
Net Worth 287,283 245,291 204,552 177,490 162,393 134,639 119,090 15.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,841 - - - - 5,188 12,435 -27.24%
Div Payout % 13.95% - - - - 53.02% 82.91% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 287,283 245,291 204,552 177,490 162,393 134,639 119,090 15.79%
NOSH 138,117 112,519 96,033 87,005 78,073 77,826 71,741 11.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.62% 5.82% 4.70% 8.27% 7.58% 7.49% 14.08% -
ROE 4.60% 4.78% 4.06% 8.75% 7.65% 7.27% 12.59% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 178.86 222.25 255.17 233.16 225.08 167.76 149.04 3.08%
EPS 9.56 10.43 8.64 17.85 15.92 12.57 20.91 -12.21%
DPS 1.33 0.00 0.00 0.00 0.00 6.67 17.33 -34.78%
NAPS 2.08 2.18 2.13 2.04 2.08 1.73 1.66 3.82%
Adjusted Per Share Value based on latest NOSH - 86,939
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.96 86.00 84.27 69.76 60.43 44.90 36.77 14.96%
EPS 4.54 4.03 2.85 5.34 4.27 3.37 5.16 -2.10%
DPS 0.63 0.00 0.00 0.00 0.00 1.78 4.28 -27.31%
NAPS 0.988 0.8436 0.7035 0.6104 0.5585 0.463 0.4095 15.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.645 0.77 1.02 1.05 0.70 1.02 1.69 -
P/RPS 0.36 0.35 0.40 0.45 0.31 0.61 1.13 -17.34%
P/EPS 6.75 7.38 11.81 5.88 4.40 8.11 8.08 -2.95%
EY 14.82 13.54 8.47 17.00 22.74 12.33 12.37 3.05%
DY 2.07 0.00 0.00 0.00 0.00 6.54 10.26 -23.39%
P/NAPS 0.31 0.35 0.48 0.51 0.34 0.59 1.02 -17.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 07/06/11 31/05/10 09/06/09 30/05/08 28/05/07 -
Price 0.725 0.70 0.91 1.04 0.87 1.02 1.65 -
P/RPS 0.41 0.31 0.36 0.45 0.39 0.61 1.11 -15.28%
P/EPS 7.58 6.71 10.53 5.83 5.46 8.11 7.89 -0.66%
EY 13.19 14.90 9.49 17.17 18.30 12.33 12.67 0.67%
DY 1.84 0.00 0.00 0.00 0.00 6.54 10.51 -25.18%
P/NAPS 0.35 0.32 0.43 0.51 0.42 0.59 0.99 -15.89%

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