[LONBISC] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 63.76%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 177,288 177,632 165,557 121,479 127,823 118,686 101,222 9.78%
PBT 14,386 11,698 12,575 9,321 8,627 10,563 9,114 7.90%
Tax -1,651 -1,540 -1,775 -575 -522 -3,101 -775 13.42%
NP 12,735 10,158 10,800 8,746 8,105 7,462 8,339 7.30%
-
NP to SH 10,676 8,571 9,261 7,438 6,709 5,419 7,616 5.78%
-
Tax Rate 11.48% 13.16% 14.12% 6.17% 6.05% 29.36% 8.50% -
Total Cost 164,553 167,474 154,757 112,733 119,718 111,224 92,883 9.99%
-
Net Worth 389,855 363,206 308,699 287,439 240,120 203,692 181,254 13.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,422 1,362 - - - -
Div Payout % - - 15.36% 18.32% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,855 363,206 308,699 287,439 240,120 203,692 181,254 13.60%
NOSH 186,533 186,406 142,258 136,227 118,286 96,081 83,144 14.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.18% 5.72% 6.52% 7.20% 6.34% 6.29% 8.24% -
ROE 2.74% 2.36% 3.00% 2.59% 2.79% 2.66% 4.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 95.04 98.79 116.38 89.17 108.06 123.53 121.74 -4.04%
EPS 5.72 4.77 6.51 5.46 6.01 5.64 9.16 -7.54%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 2.17 2.11 2.03 2.12 2.18 -0.69%
Adjusted Per Share Value based on latest NOSH - 135,962
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.97 61.09 56.93 41.78 43.96 40.82 34.81 9.78%
EPS 3.67 2.95 3.18 2.56 2.31 1.86 2.62 5.77%
DPS 0.00 0.00 0.49 0.47 0.00 0.00 0.00 -
NAPS 1.3407 1.2491 1.0616 0.9885 0.8258 0.7005 0.6233 13.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.635 0.68 0.67 0.73 1.07 1.01 -
P/RPS 0.87 0.64 0.58 0.75 0.68 0.87 0.83 0.78%
P/EPS 14.50 13.32 10.45 12.27 12.87 18.97 11.03 4.66%
EY 6.90 7.51 9.57 8.15 7.77 5.27 9.07 -4.45%
DY 0.00 0.00 1.47 1.49 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.32 0.36 0.50 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.805 0.80 0.675 0.625 0.76 1.00 1.03 -
P/RPS 0.85 0.81 0.58 0.70 0.70 0.81 0.85 0.00%
P/EPS 14.07 16.78 10.37 11.45 13.40 17.73 11.24 3.81%
EY 7.11 5.96 9.64 8.74 7.46 5.64 8.89 -3.65%
DY 0.00 0.00 1.48 1.60 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.31 0.30 0.37 0.47 0.47 -3.06%

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