[LONBISC] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -14.88%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 112,165 102,355 96,228 63,803 59,734 65,101 50,922 14.05%
PBT 5,954 5,137 3,367 3,801 3,291 1,211 4,790 3.68%
Tax -1,935 -1,578 -1,088 -288 -478 -36 -544 23.52%
NP 4,019 3,559 2,279 3,513 2,813 1,175 4,246 -0.91%
-
NP to SH 3,601 2,898 1,880 2,465 2,090 804 4,034 -1.87%
-
Tax Rate 32.50% 30.72% 32.31% 7.58% 14.52% 2.97% 11.36% -
Total Cost 108,146 98,796 93,949 60,290 56,921 63,926 46,676 15.01%
-
Net Worth 393,586 365,115 301,093 286,435 244,956 203,871 177,356 14.19%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 1,468 1,377 - - - -
Div Payout % - - 78.13% 55.87% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 393,586 365,115 301,093 286,435 244,956 203,871 177,356 14.19%
NOSH 186,533 186,533 146,875 137,709 112,365 95,714 86,939 13.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.58% 3.48% 2.37% 5.51% 4.71% 1.80% 8.34% -
ROE 0.91% 0.79% 0.62% 0.86% 0.85% 0.39% 2.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.13 56.91 65.52 46.33 53.16 68.02 58.57 0.43%
EPS 1.93 1.61 1.28 1.79 1.86 0.84 4.64 -13.58%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.11 2.03 2.05 2.08 2.18 2.13 2.04 0.56%
Adjusted Per Share Value based on latest NOSH - 137,709
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.57 35.20 33.09 21.94 20.54 22.39 17.51 14.05%
EPS 1.24 1.00 0.65 0.85 0.72 0.28 1.39 -1.88%
DPS 0.00 0.00 0.51 0.47 0.00 0.00 0.00 -
NAPS 1.3535 1.2556 1.0355 0.985 0.8424 0.7011 0.6099 14.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.795 0.78 0.89 0.645 0.77 1.02 1.05 -
P/RPS 1.32 1.37 1.36 1.39 1.45 1.50 1.79 -4.94%
P/EPS 41.18 48.41 69.53 36.03 41.40 121.43 22.63 10.48%
EY 2.43 2.07 1.44 2.78 2.42 0.82 4.42 -9.48%
DY 0.00 0.00 1.12 1.55 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.43 0.31 0.35 0.48 0.51 -4.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 07/06/11 31/05/10 -
Price 0.77 0.81 0.88 0.725 0.70 0.91 1.04 -
P/RPS 1.28 1.42 1.34 1.56 1.32 1.34 1.78 -5.34%
P/EPS 39.89 50.27 68.75 40.50 37.63 108.33 22.41 10.07%
EY 2.51 1.99 1.45 2.47 2.66 0.92 4.46 -9.12%
DY 0.00 0.00 1.14 1.38 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.43 0.35 0.32 0.43 0.51 -5.63%

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