[LONBISC] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 8.79%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 31,763 27,212 27,569 18,362 17,062 13,370 10,402 20.43%
PBT 4,030 5,711 5,840 3,512 3,195 2,953 2,191 10.68%
Tax -798 -1,230 -1,430 -850 -267 -527 -130 35.29%
NP 3,232 4,481 4,410 2,662 2,928 2,426 2,061 7.78%
-
NP to SH 3,232 4,486 4,183 2,662 2,928 2,426 2,061 7.78%
-
Tax Rate 19.80% 21.54% 24.49% 24.20% 8.36% 17.85% 5.93% -
Total Cost 28,531 22,731 23,159 15,700 14,134 10,944 8,341 22.73%
-
Net Worth 136,289 122,669 110,766 98,289 84,657 40,014 48,101 18.94%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,013 - - - - - - -
Div Payout % 93.25% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 136,289 122,669 110,766 98,289 84,657 40,014 48,101 18.94%
NOSH 77,879 71,319 68,799 68,256 63,652 40,014 33,403 15.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.18% 16.47% 16.00% 14.50% 17.16% 18.15% 19.81% -
ROE 2.37% 3.66% 3.78% 2.71% 3.46% 6.06% 4.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.78 38.16 40.07 26.90 26.81 33.41 31.14 4.59%
EPS 4.15 6.29 6.08 3.90 4.60 6.06 6.17 -6.39%
DPS 3.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.61 1.44 1.33 1.00 1.44 3.30%
Adjusted Per Share Value based on latest NOSH - 68,256
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.92 9.36 9.48 6.31 5.87 4.60 3.58 20.41%
EPS 1.11 1.54 1.44 0.92 1.01 0.83 0.71 7.72%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4687 0.4219 0.3809 0.338 0.2911 0.1376 0.1654 18.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.20 1.84 1.79 2.57 2.34 1.94 0.00 -
P/RPS 2.94 4.82 4.47 9.55 8.73 5.81 0.00 -
P/EPS 28.92 29.25 29.44 65.90 50.87 32.00 0.00 -
EY 3.46 3.42 3.40 1.52 1.97 3.13 0.00 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.07 1.11 1.78 1.76 1.94 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 27/02/06 28/02/05 24/02/04 10/03/03 19/04/02 -
Price 1.15 1.80 1.77 2.43 2.48 2.03 2.47 -
P/RPS 2.82 4.72 4.42 9.03 9.25 6.08 7.93 -15.82%
P/EPS 27.71 28.62 29.11 62.31 53.91 33.48 40.03 -5.94%
EY 3.61 3.49 3.44 1.60 1.85 2.99 2.50 6.31%
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.05 1.10 1.69 1.86 2.03 1.72 -14.74%

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