[LONBISC] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.25%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,220 58,384 63,990 46,656 39,028 30,263 24,239 17.09%
PBT 5,581 5,493 4,861 3,873 3,243 3,880 4,741 2.35%
Tax -537 -287 -211 -351 -752 -932 -1,310 -11.95%
NP 5,044 5,206 4,650 3,522 2,491 2,948 3,431 5.65%
-
NP to SH 4,353 4,542 4,010 3,165 2,491 2,948 3,397 3.60%
-
Tax Rate 9.62% 5.22% 4.34% 9.06% 23.19% 24.02% 27.63% -
Total Cost 68,176 53,178 59,340 43,134 36,537 27,315 20,808 18.45%
-
Net Worth 303,002 285,068 222,549 176,573 126,779 130,676 117,971 14.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,898 - - -
Div Payout % - - - - 76.21% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 303,002 285,068 222,549 176,573 126,779 130,676 117,971 14.41%
NOSH 142,254 136,396 102,557 83,289 63,708 77,783 71,066 10.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.89% 8.92% 7.27% 7.55% 6.38% 9.74% 14.15% -
ROE 1.44% 1.59% 1.80% 1.79% 1.96% 2.26% 2.88% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.47 42.80 62.39 56.02 61.26 38.91 34.11 6.04%
EPS 3.06 3.33 3.91 3.80 3.91 3.79 4.78 -6.16%
DPS 0.00 0.00 0.00 0.00 2.98 0.00 0.00 -
NAPS 2.13 2.09 2.17 2.12 1.99 1.68 1.66 3.62%
Adjusted Per Share Value based on latest NOSH - 83,289
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.18 20.08 22.01 16.04 13.42 10.41 8.34 17.08%
EPS 1.50 1.56 1.38 1.09 0.86 1.01 1.17 3.61%
DPS 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 1.042 0.9803 0.7653 0.6072 0.436 0.4494 0.4057 14.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.69 0.71 1.00 0.89 1.33 1.84 -
P/RPS 1.32 1.61 1.14 1.79 1.45 3.42 5.39 -18.19%
P/EPS 22.22 20.72 18.16 26.32 22.76 35.09 38.49 -7.54%
EY 4.50 4.83 5.51 3.80 4.39 2.85 2.60 8.14%
DY 0.00 0.00 0.00 0.00 3.35 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.47 0.45 0.79 1.11 -16.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/09 28/11/08 26/11/07 30/11/06 -
Price 0.70 0.67 0.82 1.05 0.78 1.28 1.85 -
P/RPS 1.36 1.57 1.31 1.87 1.27 3.29 5.42 -17.91%
P/EPS 22.88 20.12 20.97 27.63 19.95 33.77 38.70 -7.22%
EY 4.37 4.97 4.77 3.62 5.01 2.96 2.58 7.81%
DY 0.00 0.00 0.00 0.00 3.82 0.00 0.00 -
P/NAPS 0.33 0.32 0.38 0.50 0.39 0.76 1.11 -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