[LONBISC] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 32.01%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 107,740 81,958 65,511 52,744 43,657 35,982 24.51%
PBT 18,644 14,538 12,109 11,081 9,113 9,238 15.06%
Tax -3,957 -3,035 -2,616 -2,135 -534 -1,590 19.99%
NP 14,687 11,503 9,493 8,946 8,579 7,648 13.93%
-
NP to SH 14,201 11,503 9,493 8,946 8,579 7,648 13.16%
-
Tax Rate 21.22% 20.88% 21.60% 19.27% 5.86% 17.21% -
Total Cost 93,053 70,455 56,018 43,798 35,078 28,334 26.83%
-
Net Worth 112,127 104,401 87,589 63,200 51,580 28,941 31.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,446 3,411 3,220 1,999 1,663 - -
Div Payout % 73.56% 29.66% 33.92% 22.36% 19.39% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 112,127 104,401 87,589 63,200 51,580 28,941 31.09%
NOSH 69,644 68,235 64,404 39,999 33,277 33,266 15.91%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.63% 14.04% 14.49% 16.96% 19.65% 21.26% -
ROE 12.67% 11.02% 10.84% 14.16% 16.63% 26.43% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 154.70 120.11 101.72 131.86 131.19 108.16 7.41%
EPS 20.39 16.86 14.74 17.89 25.78 22.99 -2.37%
DPS 15.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.61 1.53 1.36 1.58 1.55 0.87 13.09%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.05 28.19 22.53 18.14 15.01 12.37 24.51%
EPS 4.88 3.96 3.26 3.08 2.95 2.63 13.15%
DPS 3.59 1.17 1.11 0.69 0.57 0.00 -
NAPS 0.3856 0.359 0.3012 0.2173 0.1774 0.0995 31.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.74 2.21 2.20 1.94 2.15 0.00 -
P/RPS 1.12 1.84 2.16 1.47 1.64 0.00 -
P/EPS 8.53 13.11 14.93 8.67 8.34 0.00 -
EY 11.72 7.63 6.70 11.53 11.99 0.00 -
DY 8.62 2.26 2.27 2.58 2.33 0.00 -
P/NAPS 1.08 1.44 1.62 1.23 1.39 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 01/09/06 29/08/05 30/08/04 29/08/03 23/08/02 - -
Price 1.83 2.17 2.15 2.30 2.10 0.00 -
P/RPS 1.18 1.81 2.11 1.74 1.60 0.00 -
P/EPS 8.97 12.87 14.59 10.28 8.15 0.00 -
EY 11.14 7.77 6.86 9.72 12.28 0.00 -
DY 8.20 2.30 2.33 2.17 2.38 0.00 -
P/NAPS 1.14 1.42 1.58 1.46 1.35 0.00 -

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
Post a Comment