[LONBISC] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 109.63%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 118,686 101,222 84,035 62,026 51,450 50,416 35,123 22.48%
PBT 10,563 9,114 5,989 7,910 10,452 10,521 6,609 8.12%
Tax -3,101 -775 -695 -1,730 -2,540 -2,690 -1,500 12.86%
NP 7,462 8,339 5,294 6,180 7,912 7,831 5,109 6.51%
-
NP to SH 5,419 7,616 4,761 6,180 7,884 7,409 5,109 0.98%
-
Tax Rate 29.36% 8.50% 11.60% 21.87% 24.30% 25.57% 22.70% -
Total Cost 111,224 92,883 78,741 55,846 43,538 42,585 30,014 24.38%
-
Net Worth 203,692 181,254 157,659 136,209 122,608 110,756 98,223 12.91%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 4,448 - - - - -
Div Payout % - - 93.44% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 203,692 181,254 157,659 136,209 122,608 110,756 98,223 12.91%
NOSH 96,081 83,144 78,049 77,833 71,283 68,792 68,210 5.87%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.29% 8.24% 6.30% 9.96% 15.38% 15.53% 14.55% -
ROE 2.66% 4.20% 3.02% 4.54% 6.43% 6.69% 5.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 123.53 121.74 107.67 79.69 72.18 73.29 51.49 15.69%
EPS 5.64 9.16 6.10 7.94 11.06 10.77 7.49 -4.61%
DPS 0.00 0.00 5.70 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.18 2.02 1.75 1.72 1.61 1.44 6.65%
Adjusted Per Share Value based on latest NOSH - 77,879
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.82 34.81 28.90 21.33 17.69 17.34 12.08 22.48%
EPS 1.86 2.62 1.64 2.13 2.71 2.55 1.76 0.92%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
NAPS 0.7005 0.6233 0.5422 0.4684 0.4216 0.3809 0.3378 12.91%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.07 1.01 0.80 1.20 1.84 1.79 2.57 -
P/RPS 0.87 0.83 0.74 1.51 2.55 2.44 4.99 -25.24%
P/EPS 18.97 11.03 13.11 15.11 16.64 16.62 34.31 -9.40%
EY 5.27 9.07 7.62 6.62 6.01 6.02 2.91 10.39%
DY 0.00 0.00 7.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.40 0.69 1.07 1.11 1.78 -19.06%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 -
Price 1.00 1.03 0.70 1.15 1.80 1.77 2.43 -
P/RPS 0.81 0.85 0.65 1.44 2.49 2.42 4.72 -25.44%
P/EPS 17.73 11.24 11.48 14.48 16.27 16.43 32.44 -9.57%
EY 5.64 8.89 8.71 6.90 6.14 6.08 3.08 10.60%
DY 0.00 0.00 8.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.35 0.66 1.05 1.10 1.69 -19.20%

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