[LONBISC] YoY Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ--%
YoY- -11.17%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 109,014 67,617 188,274 90,622 87,639 73,220 58,384 10.49%
PBT 5,731 3,544 12,984 6,933 6,445 5,581 5,493 0.68%
Tax -778 -692 -1,432 -852 -637 -537 -287 17.28%
NP 4,953 2,852 11,552 6,081 5,808 5,044 5,206 -0.79%
-
NP to SH 4,953 2,852 9,484 5,207 5,075 4,353 4,542 1.39%
-
Tax Rate 13.58% 19.53% 11.03% 12.29% 9.88% 9.62% 5.22% -
Total Cost 104,061 64,765 176,722 84,541 81,831 68,176 53,178 11.33%
-
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
Dividend
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
NOSH 205,186 186,533 190,534 186,533 174,398 142,254 136,396 6.74%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.54% 4.22% 6.14% 6.71% 6.63% 6.89% 8.92% -
ROE 1.28% 0.70% 2.30% 1.36% 1.42% 1.44% 1.59% -
Per Share
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.79 36.25 98.81 48.58 50.25 51.47 42.80 3.72%
EPS 2.44 1.53 4.98 2.79 2.91 3.06 3.33 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.18 2.16 2.06 2.05 2.13 2.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 190,534
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.49 23.25 64.75 31.16 30.14 25.18 20.08 10.49%
EPS 1.70 0.98 3.26 1.79 1.75 1.50 1.56 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3312 1.3984 1.4153 1.3215 1.2295 1.042 0.9803 5.01%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.635 0.665 0.745 0.765 0.825 0.68 0.69 -
P/RPS 1.18 1.83 0.00 1.57 1.64 1.32 1.61 -4.84%
P/EPS 25.98 43.49 0.00 27.41 28.35 22.22 20.72 3.68%
EY 3.85 2.30 0.00 3.65 3.53 4.50 4.83 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.37 0.37 0.40 0.32 0.33 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 28/02/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.45 0.58 0.74 0.79 0.695 0.70 0.67 -
P/RPS 0.84 1.60 0.00 1.63 1.38 1.36 1.57 -9.51%
P/EPS 18.41 37.93 0.00 28.30 23.88 22.88 20.12 -1.41%
EY 5.43 2.64 0.00 3.53 4.19 4.37 4.97 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.37 0.38 0.34 0.33 0.32 -4.49%

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