[LONBISC] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 32.91%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 138,163 117,171 107,740 81,958 65,511 52,744 43,657 21.14%
PBT 9,256 14,604 18,644 14,538 12,109 11,081 9,113 0.25%
Tax 1,247 -2,752 -3,957 -3,035 -2,616 -2,135 -534 -
NP 10,503 11,852 14,687 11,503 9,493 8,946 8,579 3.42%
-
NP to SH 10,503 11,825 14,201 11,503 9,493 8,946 8,579 3.42%
-
Tax Rate -13.47% 18.84% 21.22% 20.88% 21.60% 19.27% 5.86% -
Total Cost 127,660 105,319 93,053 70,455 56,018 43,798 35,078 23.99%
-
Net Worth 152,507 117,691 112,127 104,401 87,589 63,200 51,580 19.78%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,890 9,329 10,446 3,411 3,220 1,999 1,663 15.20%
Div Payout % 37.04% 78.89% 73.56% 29.66% 33.92% 22.36% 19.39% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 152,507 117,691 112,127 104,401 87,589 63,200 51,580 19.78%
NOSH 77,810 71,763 69,644 68,235 64,404 39,999 33,277 15.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.60% 10.12% 13.63% 14.04% 14.49% 16.96% 19.65% -
ROE 6.89% 10.05% 12.67% 11.02% 10.84% 14.16% 16.63% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 177.56 163.27 154.70 120.11 101.72 131.86 131.19 5.16%
EPS 13.49 16.48 20.39 16.86 14.74 17.89 25.78 -10.22%
DPS 5.00 13.00 15.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.96 1.64 1.61 1.53 1.36 1.58 1.55 3.98%
Adjusted Per Share Value based on latest NOSH - 68,329
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 47.51 40.29 37.05 28.19 22.53 18.14 15.01 21.15%
EPS 3.61 4.07 4.88 3.96 3.26 3.08 2.95 3.41%
DPS 1.34 3.21 3.59 1.17 1.11 0.69 0.57 15.29%
NAPS 0.5245 0.4047 0.3856 0.359 0.3012 0.2173 0.1774 19.78%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 1.57 1.74 2.21 2.20 1.94 2.15 -
P/RPS 0.56 0.96 1.12 1.84 2.16 1.47 1.64 -16.38%
P/EPS 7.41 9.53 8.53 13.11 14.93 8.67 8.34 -1.94%
EY 13.50 10.50 11.72 7.63 6.70 11.53 11.99 1.99%
DY 5.00 8.28 8.62 2.26 2.27 2.58 2.33 13.55%
P/NAPS 0.51 0.96 1.08 1.44 1.62 1.23 1.39 -15.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 02/10/07 01/09/06 29/08/05 30/08/04 29/08/03 23/08/02 -
Price 0.99 1.33 1.83 2.17 2.15 2.30 2.10 -
P/RPS 0.56 0.81 1.18 1.81 2.11 1.74 1.60 -16.03%
P/EPS 7.33 8.07 8.97 12.87 14.59 10.28 8.15 -1.75%
EY 13.63 12.39 11.14 7.77 6.86 9.72 12.28 1.75%
DY 5.05 9.77 8.20 2.30 2.33 2.17 2.38 13.34%
P/NAPS 0.51 0.81 1.14 1.42 1.58 1.46 1.35 -14.96%

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