[LONBISC] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 42.68%
YoY- 1.31%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 152,144 131,799 97,919 80,194 76,907 56,653 47,161 21.54%
PBT 13,904 10,006 9,744 14,734 15,489 11,005 9,242 7.04%
Tax -1,319 -12 -2,405 -3,440 -3,950 -2,350 -1,453 -1.59%
NP 12,585 9,994 7,339 11,294 11,539 8,655 7,789 8.32%
-
NP to SH 11,650 9,322 7,339 11,249 11,103 8,655 7,789 6.93%
-
Tax Rate 9.49% 0.12% 24.68% 23.35% 25.50% 21.35% 15.72% -
Total Cost 139,559 121,805 90,580 68,900 65,368 47,998 39,372 23.46%
-
Net Worth 177,490 162,393 134,639 119,090 109,358 98,212 86,258 12.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 3,891 9,326 10,448 3,410 - -
Div Payout % - - 53.02% 82.91% 94.10% 39.40% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 177,490 162,393 134,639 119,090 109,358 98,212 86,258 12.77%
NOSH 87,005 78,073 77,826 71,741 69,654 68,203 64,371 5.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.27% 7.58% 7.49% 14.08% 15.00% 15.28% 16.52% -
ROE 6.56% 5.74% 5.45% 9.45% 10.15% 8.81% 9.03% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 174.87 168.81 125.82 111.78 110.41 83.06 73.26 15.59%
EPS 13.39 11.94 9.43 15.68 15.94 12.69 12.10 1.70%
DPS 0.00 0.00 5.00 13.00 15.00 5.00 0.00 -
NAPS 2.04 2.08 1.73 1.66 1.57 1.44 1.34 7.25%
Adjusted Per Share Value based on latest NOSH - 71,769
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.32 45.33 33.67 27.58 26.45 19.48 16.22 21.54%
EPS 4.01 3.21 2.52 3.87 3.82 2.98 2.68 6.94%
DPS 0.00 0.00 1.34 3.21 3.59 1.17 0.00 -
NAPS 0.6104 0.5585 0.463 0.4095 0.3761 0.3378 0.2966 12.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.70 1.02 1.69 1.76 2.42 2.42 -
P/RPS 0.60 0.41 0.81 1.51 1.59 2.91 3.30 -24.72%
P/EPS 7.84 5.86 10.82 10.78 11.04 19.07 20.00 -14.44%
EY 12.75 17.06 9.25 9.28 9.06 5.24 5.00 16.87%
DY 0.00 0.00 4.90 7.69 8.52 2.07 0.00 -
P/NAPS 0.51 0.34 0.59 1.02 1.12 1.68 1.81 -19.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 09/06/09 30/05/08 28/05/07 29/05/06 27/04/05 01/07/04 -
Price 1.04 0.87 1.02 1.65 1.76 2.35 2.20 -
P/RPS 0.59 0.52 0.81 1.48 1.59 2.83 3.00 -23.73%
P/EPS 7.77 7.29 10.82 10.52 11.04 18.52 18.18 -13.20%
EY 12.88 13.72 9.25 9.50 9.06 5.40 5.50 15.22%
DY 0.00 0.00 4.90 7.88 8.52 2.13 0.00 -
P/NAPS 0.51 0.42 0.59 0.99 1.12 1.63 1.64 -17.68%

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