[LONBISC] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 52.97%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 185,282 187,557 183,790 152,144 131,799 97,919 80,194 14.96%
PBT 13,122 11,918 11,774 13,904 10,006 9,744 14,734 -1.91%
Tax -863 -1,000 -3,137 -1,319 -12 -2,405 -3,440 -20.56%
NP 12,259 10,918 8,637 12,585 9,994 7,339 11,294 1.37%
-
NP to SH 9,903 8,799 6,223 11,650 9,322 7,339 11,249 -2.09%
-
Tax Rate 6.58% 8.39% 26.64% 9.49% 0.12% 24.68% 23.35% -
Total Cost 173,023 176,639 175,153 139,559 121,805 90,580 68,900 16.56%
-
Net Worth 287,283 245,291 204,552 177,490 162,393 134,639 119,090 15.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,381 - - - - 3,891 9,326 -27.24%
Div Payout % 13.95% - - - - 53.02% 82.91% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 287,283 245,291 204,552 177,490 162,393 134,639 119,090 15.79%
NOSH 138,117 112,519 96,033 87,005 78,073 77,826 71,741 11.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.62% 5.82% 4.70% 8.27% 7.58% 7.49% 14.08% -
ROE 3.45% 3.59% 3.04% 6.56% 5.74% 5.45% 9.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 134.15 166.69 191.38 174.87 168.81 125.82 111.78 3.08%
EPS 7.17 7.82 6.48 13.39 11.94 9.43 15.68 -12.21%
DPS 1.00 0.00 0.00 0.00 0.00 5.00 13.00 -34.76%
NAPS 2.08 2.18 2.13 2.04 2.08 1.73 1.66 3.82%
Adjusted Per Share Value based on latest NOSH - 86,939
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 63.72 64.50 63.21 52.32 45.33 33.67 27.58 14.96%
EPS 3.41 3.03 2.14 4.01 3.21 2.52 3.87 -2.08%
DPS 0.47 0.00 0.00 0.00 0.00 1.34 3.21 -27.37%
NAPS 0.988 0.8436 0.7035 0.6104 0.5585 0.463 0.4095 15.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.645 0.77 1.02 1.05 0.70 1.02 1.69 -
P/RPS 0.48 0.46 0.53 0.60 0.41 0.81 1.51 -17.37%
P/EPS 9.00 9.85 15.74 7.84 5.86 10.82 10.78 -2.96%
EY 11.12 10.16 6.35 12.75 17.06 9.25 9.28 3.05%
DY 1.55 0.00 0.00 0.00 0.00 4.90 7.69 -23.40%
P/NAPS 0.31 0.35 0.48 0.51 0.34 0.59 1.02 -17.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 07/06/11 31/05/10 09/06/09 30/05/08 28/05/07 -
Price 0.725 0.70 0.91 1.04 0.87 1.02 1.65 -
P/RPS 0.54 0.42 0.48 0.59 0.52 0.81 1.48 -15.45%
P/EPS 10.11 8.95 14.04 7.77 7.29 10.82 10.52 -0.65%
EY 9.89 11.17 7.12 12.88 13.72 9.25 9.50 0.67%
DY 1.38 0.00 0.00 0.00 0.00 4.90 7.88 -25.18%
P/NAPS 0.35 0.32 0.43 0.51 0.42 0.59 0.99 -15.89%

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