[LONBISC] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -36.24%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,666 89,993 92,337 63,095 63,833 60,578 54,566 8.01%
PBT 7,453 5,253 6,994 3,828 3,766 2,819 5,241 6.04%
Tax -799 -903 -1,238 -288 -311 -725 -424 11.13%
NP 6,654 4,350 5,756 3,540 3,455 2,094 4,817 5.52%
-
NP to SH 5,469 3,496 4,908 2,896 2,699 1,080 4,451 3.49%
-
Tax Rate 10.72% 17.19% 17.70% 7.52% 8.26% 25.72% 8.09% -
Total Cost 80,012 85,643 86,581 59,555 60,378 58,484 49,749 8.23%
-
Net Worth 389,855 363,206 308,706 286,880 259,957 204,428 181,367 13.59%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,422 - - - - -
Div Payout % - - 28.99% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 389,855 363,206 308,706 286,880 259,957 204,428 181,367 13.59%
NOSH 186,533 186,406 142,260 135,962 128,057 96,428 83,196 14.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.68% 4.83% 6.23% 5.61% 5.41% 3.46% 8.83% -
ROE 1.40% 0.96% 1.59% 1.01% 1.04% 0.53% 2.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.46 50.05 64.91 46.41 49.85 62.82 65.59 -5.58%
EPS 2.93 1.94 3.45 2.13 2.42 1.12 5.35 -9.54%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.02 2.17 2.11 2.03 2.12 2.18 -0.69%
Adjusted Per Share Value based on latest NOSH - 135,962
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.80 30.95 31.75 21.70 21.95 20.83 18.77 8.00%
EPS 1.88 1.20 1.69 1.00 0.93 0.37 1.53 3.49%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
NAPS 1.3407 1.2491 1.0616 0.9866 0.894 0.703 0.6237 13.59%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.635 0.68 0.67 0.73 1.07 1.01 -
P/RPS 1.79 1.27 1.05 1.44 1.46 1.70 1.54 2.53%
P/EPS 28.31 32.66 19.71 31.46 34.64 95.54 18.88 6.98%
EY 3.53 3.06 5.07 3.18 2.89 1.05 5.30 -6.54%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.32 0.36 0.50 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.805 0.80 0.675 0.625 0.76 1.00 1.03 -
P/RPS 1.73 1.60 1.04 1.35 1.52 1.59 1.57 1.62%
P/EPS 27.46 41.15 19.57 29.34 36.06 89.29 19.25 6.09%
EY 3.64 2.43 5.11 3.41 2.77 1.12 5.19 -5.73%
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.31 0.30 0.37 0.47 0.47 -3.06%

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