[LONBISC] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 18.5%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 107,740 81,958 65,510 52,744 35,195 32.24%
PBT 18,645 14,538 12,109 11,082 7,756 24.49%
Tax -4,153 -3,036 -2,615 -2,135 -2,436 14.25%
NP 14,492 11,502 9,494 8,947 5,320 28.44%
-
NP to SH 14,201 11,502 9,494 8,947 5,320 27.79%
-
Tax Rate 22.27% 20.88% 21.60% 19.27% 31.41% -
Total Cost 93,248 70,456 56,016 43,797 29,875 32.89%
-
Net Worth 69,631 68,329 64,560 50,000 33,266 20.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 10,454 3,409 3,215 1,999 1,663 58.29%
Div Payout % 73.62% 29.64% 33.87% 22.35% 31.27% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 69,631 68,329 64,560 50,000 33,266 20.26%
NOSH 69,631 68,329 64,560 50,000 33,266 20.26%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.45% 14.03% 14.49% 16.96% 15.12% -
ROE 20.39% 16.83% 14.71% 17.89% 15.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 154.73 119.95 101.47 105.49 105.80 9.96%
EPS 20.39 16.83 14.71 17.89 15.99 6.26%
DPS 15.00 5.00 4.98 4.00 5.00 31.58%
NAPS 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.05 28.19 22.53 18.14 12.10 32.25%
EPS 4.88 3.96 3.26 3.08 1.83 27.76%
DPS 3.60 1.17 1.11 0.69 0.57 58.47%
NAPS 0.2395 0.235 0.222 0.1719 0.1144 20.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.74 2.21 2.20 1.94 2.15 -
P/RPS 1.12 1.84 2.17 1.84 2.03 -13.80%
P/EPS 8.53 13.13 14.96 10.84 13.44 -10.73%
EY 11.72 7.62 6.68 9.22 7.44 12.02%
DY 8.62 2.26 2.26 2.06 2.33 38.65%
P/NAPS 1.74 2.21 2.20 1.94 2.15 -5.14%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 01/09/06 29/08/05 30/08/04 29/08/03 - -
Price 1.83 2.17 2.15 2.30 0.00 -
P/RPS 1.18 1.81 2.12 2.18 0.00 -
P/EPS 8.97 12.89 14.62 12.85 0.00 -
EY 11.14 7.76 6.84 7.78 0.00 -
DY 8.20 2.30 2.32 1.74 0.00 -
P/NAPS 1.83 2.17 2.15 2.30 0.00 -

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