[LONBISC] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 13.31%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 39,028 30,263 24,239 22,847 16,761 13,837 10,292 24.85%
PBT 3,243 3,880 4,741 4,681 3,097 2,860 1,855 9.74%
Tax -752 -932 -1,310 -1,455 -650 -507 -100 39.92%
NP 2,491 2,948 3,431 3,226 2,447 2,353 1,755 6.00%
-
NP to SH 2,491 2,948 3,397 3,226 2,447 2,353 1,755 6.00%
-
Tax Rate 23.19% 24.02% 27.63% 31.08% 20.99% 17.73% 5.39% -
Total Cost 36,537 27,315 20,808 19,621 14,314 11,484 8,537 27.39%
-
Net Worth 155,394 130,676 117,971 102,489 95,161 73,531 63,419 16.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,327 - - - - - - -
Div Payout % 93.42% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 155,394 130,676 117,971 102,489 95,161 73,531 63,419 16.09%
NOSH 78,087 77,783 71,066 68,784 67,972 58,825 39,886 11.83%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.38% 9.74% 14.15% 14.12% 14.60% 17.01% 17.05% -
ROE 1.60% 2.26% 2.88% 3.15% 2.57% 3.20% 2.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.98 38.91 34.11 33.22 24.66 23.52 25.80 11.63%
EPS 3.19 3.79 4.78 4.69 3.60 4.00 4.40 -5.21%
DPS 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.68 1.66 1.49 1.40 1.25 1.59 3.80%
Adjusted Per Share Value based on latest NOSH - 68,784
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.42 10.41 8.34 7.86 5.76 4.76 3.54 24.84%
EPS 0.86 1.01 1.17 1.11 0.84 0.81 0.60 6.17%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5344 0.4494 0.4057 0.3525 0.3273 0.2529 0.2181 16.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.89 1.33 1.84 2.10 2.13 2.12 1.99 -
P/RPS 1.78 3.42 5.39 6.32 8.64 9.01 7.71 -21.65%
P/EPS 27.90 35.09 38.49 44.78 59.17 53.00 45.23 -7.72%
EY 3.58 2.85 2.60 2.23 1.69 1.89 2.21 8.36%
DY 3.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 1.11 1.41 1.52 1.70 1.25 -15.64%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 14/11/03 21/10/02 -
Price 0.78 1.28 1.85 2.00 2.33 2.36 2.02 -
P/RPS 1.56 3.29 5.42 6.02 9.45 10.03 7.83 -23.55%
P/EPS 24.45 33.77 38.70 42.64 64.72 59.00 45.91 -9.95%
EY 4.09 2.96 2.58 2.35 1.55 1.69 2.18 11.04%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 1.11 1.34 1.66 1.89 1.27 -17.84%

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