[LONBISC] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -4.67%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 117,172 107,740 81,958 65,510 52,744 35,195 27.17%
PBT 14,604 18,645 14,538 12,109 11,082 7,756 13.48%
Tax -2,753 -4,153 -3,036 -2,615 -2,135 -2,436 2.47%
NP 11,851 14,492 11,502 9,494 8,947 5,320 17.36%
-
NP to SH 11,825 14,201 11,502 9,494 8,947 5,320 17.31%
-
Tax Rate 18.85% 22.27% 20.88% 21.60% 19.27% 31.41% -
Total Cost 105,321 93,248 70,456 56,016 43,797 29,875 28.64%
-
Net Worth 72,432 69,631 68,329 64,560 50,000 33,266 16.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 18,746 10,454 3,409 3,215 1,999 1,663 62.28%
Div Payout % 158.53% 73.62% 29.64% 33.87% 22.35% 31.27% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 72,432 69,631 68,329 64,560 50,000 33,266 16.82%
NOSH 72,432 69,631 68,329 64,560 50,000 33,266 16.82%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.11% 13.45% 14.03% 14.49% 16.96% 15.12% -
ROE 16.33% 20.39% 16.83% 14.71% 17.89% 15.99% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 161.77 154.73 119.95 101.47 105.49 105.80 8.85%
EPS 16.33 20.39 16.83 14.71 17.89 15.99 0.42%
DPS 26.00 15.00 5.00 4.98 4.00 5.00 39.03%
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 64,560
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 40.30 37.05 28.19 22.53 18.14 12.10 27.18%
EPS 4.07 4.88 3.96 3.26 3.08 1.83 17.32%
DPS 6.45 3.60 1.17 1.11 0.69 0.57 62.41%
NAPS 0.2491 0.2395 0.235 0.222 0.1719 0.1144 16.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.57 1.74 2.21 2.20 1.94 2.15 -
P/RPS 0.97 1.12 1.84 2.17 1.84 2.03 -13.72%
P/EPS 9.62 8.53 13.13 14.96 10.84 13.44 -6.46%
EY 10.40 11.72 7.62 6.68 9.22 7.44 6.92%
DY 16.56 8.62 2.26 2.26 2.06 2.33 47.99%
P/NAPS 1.57 1.74 2.21 2.20 1.94 2.15 -6.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 02/10/07 01/09/06 29/08/05 30/08/04 29/08/03 - -
Price 1.33 1.83 2.17 2.15 2.30 0.00 -
P/RPS 0.82 1.18 1.81 2.12 2.18 0.00 -
P/EPS 8.15 8.97 12.89 14.62 12.85 0.00 -
EY 12.27 11.14 7.76 6.84 7.78 0.00 -
DY 19.55 8.20 2.30 2.32 1.74 0.00 -
P/NAPS 1.33 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