[LONBISC] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 11.03%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 138,163 117,172 107,740 81,958 65,510 52,744 35,195 25.57%
PBT 9,256 14,604 18,645 14,538 12,109 11,082 7,756 2.98%
Tax 1,247 -2,753 -4,153 -3,036 -2,615 -2,135 -2,436 -
NP 10,503 11,851 14,492 11,502 9,494 8,947 5,320 11.99%
-
NP to SH 10,503 11,825 14,201 11,502 9,494 8,947 5,320 11.99%
-
Tax Rate -13.47% 18.85% 22.27% 20.88% 21.60% 19.27% 31.41% -
Total Cost 127,660 105,321 93,248 70,456 56,016 43,797 29,875 27.35%
-
Net Worth 77,685 72,432 69,631 68,329 64,560 50,000 33,266 15.16%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,541 18,746 10,454 3,409 3,215 1,999 1,663 41.79%
Div Payout % 128.93% 158.53% 73.62% 29.64% 33.87% 22.35% 31.27% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 77,685 72,432 69,631 68,329 64,560 50,000 33,266 15.16%
NOSH 77,685 72,432 69,631 68,329 64,560 50,000 33,266 15.16%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.60% 10.11% 13.45% 14.03% 14.49% 16.96% 15.12% -
ROE 13.52% 16.33% 20.39% 16.83% 14.71% 17.89% 15.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 177.85 161.77 154.73 119.95 101.47 105.49 105.80 9.03%
EPS 13.52 16.33 20.39 16.83 14.71 17.89 15.99 -2.75%
DPS 17.41 26.00 15.00 5.00 4.98 4.00 5.00 23.08%
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 68,329
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 47.51 40.30 37.05 28.19 22.53 18.14 12.10 25.57%
EPS 3.61 4.07 4.88 3.96 3.26 3.08 1.83 11.97%
DPS 4.66 6.45 3.60 1.17 1.11 0.69 0.57 41.88%
NAPS 0.2672 0.2491 0.2395 0.235 0.222 0.1719 0.1144 15.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 1.57 1.74 2.21 2.20 1.94 2.15 -
P/RPS 0.56 0.97 1.12 1.84 2.17 1.84 2.03 -19.30%
P/EPS 7.40 9.62 8.53 13.13 14.96 10.84 13.44 -9.45%
EY 13.52 10.40 11.72 7.62 6.68 9.22 7.44 10.45%
DY 17.41 16.56 8.62 2.26 2.26 2.06 2.33 39.77%
P/NAPS 1.00 1.57 1.74 2.21 2.20 1.94 2.15 -11.96%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 02/10/07 01/09/06 29/08/05 30/08/04 29/08/03 - -
Price 0.99 1.33 1.83 2.17 2.15 2.30 0.00 -
P/RPS 0.56 0.82 1.18 1.81 2.12 2.18 0.00 -
P/EPS 7.32 8.15 8.97 12.89 14.62 12.85 0.00 -
EY 13.66 12.27 11.14 7.76 6.84 7.78 0.00 -
DY 17.59 19.55 8.20 2.30 2.32 1.74 0.00 -
P/NAPS 0.99 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