[LONBISC] YoY TTM Result on 30-Jun-2006 [#4]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

01-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- 1.8%

YoY- 23.47%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	184,302	138,163	117,172	107,740	81,958	65,510	52,744	23.16%
YoY %	33.39%	17.91%	8.75%	31.46%	25.11%	24.20%	-	-
Horiz. %	349.43%	261.95%	222.15%	204.27%	155.39%	124.20%	100.00%	-
PBT	17,613	9,256	14,604	18,645	14,538	12,109	11,082	8.02%
YoY %	90.29%	-36.62%	-21.67%	28.25%	20.06%	9.27%	-	-
Horiz. %	158.93%	83.52%	131.78%	168.25%	131.19%	109.27%	100.00%	-
Tax	-491	1,247	-2,753	-4,153	-3,036	-2,615	-2,135	-21.70%
YoY %	-139.37%	145.30%	33.71%	-36.79%	-16.10%	-22.48%	-	-
Horiz. %	23.00%	-58.41%	128.95%	194.52%	142.20%	122.48%	100.00%	-
NP	17,122	10,503	11,851	14,492	11,502	9,494	8,947	11.41%
YoY %	63.02%	-11.37%	-18.22%	26.00%	21.15%	6.11%	-	-
Horiz. %	191.37%	117.39%	132.46%	161.98%	128.56%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,028	10,503	11,825	14,201	11,502	9,494	8,947	10.19%
YoY %	52.60%	-11.18%	-16.73%	23.47%	21.15%	6.11%	-	-
Horiz. %	179.14%	117.39%	132.17%	158.72%	128.56%	106.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.79%	-13.47%	18.85%	22.27%	20.88%	21.60%	19.27%	-
YoY %	120.71%	-171.46%	-15.36%	6.66%	-3.33%	12.09%	-	-
Horiz. %	14.48%	-69.90%	97.82%	115.57%	108.35%	112.09%	100.00%	-
Total Cost	167,180	127,660	105,321	93,248	70,456	56,016	43,797	24.98%
YoY %	30.96%	21.21%	12.95%	32.35%	25.78%	27.90%	-	-
Horiz. %	381.72%	291.48%	240.48%	212.91%	160.87%	127.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,955	77,685	72,432	69,631	68,329	64,560	50,000	23.07%
YoY %	123.92%	7.25%	4.02%	1.91%	5.84%	29.12%	-	-
Horiz. %	347.91%	155.37%	144.86%	139.26%	136.66%	129.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,340	13,541	18,746	10,454	3,409	3,215	1,999	2.65%
YoY %	-82.72%	-27.77%	79.32%	206.66%	6.03%	60.83%	-	-
Horiz. %	117.06%	677.39%	937.77%	522.96%	170.54%	160.83%	100.00%	-
Div Payout %	14.60%	128.93%	158.53%	73.62%	29.64%	33.87%	22.35%	-
YoY %	-88.68%	-18.67%	115.34%	148.38%	-12.49%	51.54%	-	-
Horiz. %	65.32%	576.87%	709.31%	329.40%	132.62%	151.54%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	173,955	77,685	72,432	69,631	68,329	64,560	50,000	23.07%
YoY %	123.92%	7.25%	4.02%	1.91%	5.84%	29.12%	-	-
Horiz. %	347.91%	155.37%	144.86%	139.26%	136.66%	129.12%	100.00%	-
NOSH	78,006	77,685	72,432	69,631	68,329	64,560	50,000	7.68%
YoY %	0.41%	7.25%	4.02%	1.91%	5.84%	29.12%	-	-
Horiz. %	156.01%	155.37%	144.86%	139.26%	136.66%	129.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.29%	7.60%	10.11%	13.45%	14.03%	14.49%	16.96%	-
YoY %	22.24%	-24.83%	-24.83%	-4.13%	-3.17%	-14.56%	-	-
Horiz. %	54.78%	44.81%	59.61%	79.30%	82.72%	85.44%	100.00%	-
ROE	9.21%	13.52%	16.33%	20.39%	16.83%	14.71%	17.89%	-
YoY %	-31.88%	-17.21%	-19.91%	21.15%	14.41%	-17.78%	-	-
Horiz. %	51.48%	75.57%	91.28%	113.97%	94.07%	82.22%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	236.26	177.85	161.77	154.73	119.95	101.47	105.49	14.36%
YoY %	32.84%	9.94%	4.55%	29.00%	18.21%	-3.81%	-	-
Horiz. %	223.96%	168.59%	153.35%	146.68%	113.71%	96.19%	100.00%	-
EPS	20.55	13.52	16.33	20.39	16.83	14.71	17.89	2.33%
YoY %	52.00%	-17.21%	-19.91%	21.15%	14.41%	-17.78%	-	-
Horiz. %	114.87%	75.57%	91.28%	113.97%	94.07%	82.22%	100.00%	-
DPS	3.00	17.41	26.00	15.00	5.00	4.98	4.00	-4.67%
YoY %	-82.77%	-33.04%	73.33%	200.00%	0.40%	24.50%	-	-
Horiz. %	75.00%	435.25%	650.00%	375.00%	125.00%	124.50%	100.00%	-
NAPS	2.23	1.00	1.00	1.00	1.00	1.00	1.00	14.28%
YoY %	123.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	223.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 69,631
RPS	63.38	47.51	40.30	37.05	28.19	22.53	18.14	23.16%
YoY %	33.40%	17.89%	8.77%	31.43%	25.12%	24.20%	-	-
Horiz. %	349.39%	261.91%	222.16%	204.24%	155.40%	124.20%	100.00%	-
EPS	5.51	3.61	4.07	4.88	3.96	3.26	3.08	10.16%
YoY %	52.63%	-11.30%	-16.60%	23.23%	21.47%	5.84%	-	-
Horiz. %	178.90%	117.21%	132.14%	158.44%	128.57%	105.84%	100.00%	-
DPS	0.80	4.66	6.45	3.60	1.17	1.11	0.69	2.49%
YoY %	-82.83%	-27.75%	79.17%	207.69%	5.41%	60.87%	-	-
Horiz. %	115.94%	675.36%	934.78%	521.74%	169.57%	160.87%	100.00%	-
NAPS	0.5982	0.2672	0.2491	0.2395	0.235	0.222	0.1719	23.07%
YoY %	123.88%	7.27%	4.01%	1.91%	5.86%	29.14%	-	-
Horiz. %	347.99%	155.44%	144.91%	139.33%	136.71%	129.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.88	1.00	1.57	1.74	2.21	2.20	1.94	-
P/RPS	0.37	0.56	0.97	1.12	1.84	2.17	1.84	-23.43%
YoY %	-33.93%	-42.27%	-13.39%	-39.13%	-15.21%	17.93%	-	-
Horiz. %	20.11%	30.43%	52.72%	60.87%	100.00%	117.93%	100.00%	-
P/EPS	4.28	7.40	9.62	8.53	13.13	14.96	10.84	-14.33%
YoY %	-42.16%	-23.08%	12.78%	-35.03%	-12.23%	38.01%	-	-
Horiz. %	39.48%	68.27%	88.75%	78.69%	121.13%	138.01%	100.00%	-
EY	23.35	13.52	10.40	11.72	7.62	6.68	9.22	16.73%
YoY %	72.71%	30.00%	-11.26%	53.81%	14.07%	-27.55%	-	-
Horiz. %	253.25%	146.64%	112.80%	127.11%	82.65%	72.45%	100.00%	-
DY	3.41	17.41	16.56	8.62	2.26	2.26	2.06	8.75%
YoY %	-80.41%	5.13%	92.11%	281.42%	0.00%	9.71%	-	-
Horiz. %	165.53%	845.15%	803.88%	418.45%	109.71%	109.71%	100.00%	-
P/NAPS	0.39	1.00	1.57	1.74	2.21	2.20	1.94	-23.44%
YoY %	-61.00%	-36.31%	-9.77%	-21.27%	0.45%	13.40%	-	-
Horiz. %	20.10%	51.55%	80.93%	89.69%	113.92%	113.40%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	02/10/07	01/09/06	29/08/05	30/08/04	29/08/03	-
Price	0.99	0.99	1.33	1.83	2.17	2.15	2.30	-
P/RPS	0.42	0.56	0.82	1.18	1.81	2.12	2.18	-23.98%
YoY %	-25.00%	-31.71%	-30.51%	-34.81%	-14.62%	-2.75%	-	-
Horiz. %	19.27%	25.69%	37.61%	54.13%	83.03%	97.25%	100.00%	-
P/EPS	4.82	7.32	8.15	8.97	12.89	14.62	12.85	-15.06%
YoY %	-34.15%	-10.18%	-9.14%	-30.41%	-11.83%	13.77%	-	-
Horiz. %	37.51%	56.96%	63.42%	69.81%	100.31%	113.77%	100.00%	-
EY	20.75	13.66	12.27	11.14	7.76	6.84	7.78	17.74%
YoY %	51.90%	11.33%	10.14%	43.56%	13.45%	-12.08%	-	-
Horiz. %	266.71%	175.58%	157.71%	143.19%	99.74%	87.92%	100.00%	-
DY	3.03	17.59	19.55	8.20	2.30	2.32	1.74	9.67%
YoY %	-82.77%	-10.03%	138.41%	256.52%	-0.86%	33.33%	-	-
Horiz. %	174.14%	1,010.92%	1,123.56%	471.26%	132.18%	133.33%	100.00%	-
P/NAPS	0.44	0.99	1.33	1.83	2.17	2.15	2.30	-24.07%
YoY %	-55.56%	-25.56%	-27.32%	-15.67%	0.93%	-6.52%	-	-
Horiz. %	19.13%	43.04%	57.83%	79.57%	94.35%	93.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos