[LONBISC] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 24.89%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 165,557 121,479 127,823 118,686 101,222 84,035 62,026 17.75%
PBT 12,575 9,321 8,627 10,563 9,114 5,989 7,910 8.02%
Tax -1,775 -575 -522 -3,101 -775 -695 -1,730 0.42%
NP 10,800 8,746 8,105 7,462 8,339 5,294 6,180 9.74%
-
NP to SH 9,261 7,438 6,709 5,419 7,616 4,761 6,180 6.96%
-
Tax Rate 14.12% 6.17% 6.05% 29.36% 8.50% 11.60% 21.87% -
Total Cost 154,757 112,733 119,718 111,224 92,883 78,741 55,846 18.49%
-
Net Worth 308,699 287,439 240,120 203,692 181,254 157,659 136,209 14.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,422 1,362 - - - 4,448 - -
Div Payout % 15.36% 18.32% - - - 93.44% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 308,699 287,439 240,120 203,692 181,254 157,659 136,209 14.59%
NOSH 142,258 136,227 118,286 96,081 83,144 78,049 77,833 10.56%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.52% 7.20% 6.34% 6.29% 8.24% 6.30% 9.96% -
ROE 3.00% 2.59% 2.79% 2.66% 4.20% 3.02% 4.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 116.38 89.17 108.06 123.53 121.74 107.67 79.69 6.50%
EPS 6.51 5.46 6.01 5.64 9.16 6.10 7.94 -3.25%
DPS 1.00 1.00 0.00 0.00 0.00 5.70 0.00 -
NAPS 2.17 2.11 2.03 2.12 2.18 2.02 1.75 3.64%
Adjusted Per Share Value based on latest NOSH - 96,428
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.93 41.78 43.96 40.82 34.81 28.90 21.33 17.75%
EPS 3.18 2.56 2.31 1.86 2.62 1.64 2.13 6.90%
DPS 0.49 0.47 0.00 0.00 0.00 1.53 0.00 -
NAPS 1.0616 0.9885 0.8258 0.7005 0.6233 0.5422 0.4684 14.59%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.68 0.67 0.73 1.07 1.01 0.80 1.20 -
P/RPS 0.58 0.75 0.68 0.87 0.83 0.74 1.51 -14.72%
P/EPS 10.45 12.27 12.87 18.97 11.03 13.11 15.11 -5.95%
EY 9.57 8.15 7.77 5.27 9.07 7.62 6.62 6.32%
DY 1.47 1.49 0.00 0.00 0.00 7.12 0.00 -
P/NAPS 0.31 0.32 0.36 0.50 0.46 0.40 0.69 -12.47%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.675 0.625 0.76 1.00 1.03 0.70 1.15 -
P/RPS 0.58 0.70 0.70 0.81 0.85 0.65 1.44 -14.05%
P/EPS 10.37 11.45 13.40 17.73 11.24 11.48 14.48 -5.40%
EY 9.64 8.74 7.46 5.64 8.89 8.71 6.90 5.72%
DY 1.48 1.60 0.00 0.00 0.00 8.14 0.00 -
P/NAPS 0.31 0.30 0.37 0.47 0.47 0.35 0.66 -11.82%

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