[LONBISC] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 28.37%
YoY- 52.6%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 253,520 259,286 223,434 184,302 138,163 117,172 107,740 15.31%
PBT 14,218 18,394 17,594 17,613 9,256 14,604 18,645 -4.41%
Tax -455 -961 471 -491 1,247 -2,753 -4,153 -30.80%
NP 13,763 17,433 18,065 17,122 10,503 11,851 14,492 -0.85%
-
NP to SH 11,092 13,651 15,064 16,028 10,503 11,825 14,201 -4.03%
-
Tax Rate 3.20% 5.22% -2.68% 2.79% -13.47% 18.85% 22.27% -
Total Cost 239,757 241,853 205,369 167,180 127,660 105,321 93,248 17.02%
-
Net Worth 228,813 191,940 181,066 173,955 77,685 72,432 69,631 21.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,340 13,541 18,746 10,454 -
Div Payout % - - - 14.60% 128.93% 158.53% 73.62% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 228,813 191,940 181,066 173,955 77,685 72,432 69,631 21.90%
NOSH 114,406 95,970 87,051 78,006 77,685 72,432 69,631 8.61%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.43% 6.72% 8.09% 9.29% 7.60% 10.11% 13.45% -
ROE 4.85% 7.11% 8.32% 9.21% 13.52% 16.33% 20.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 221.60 270.17 256.67 236.26 177.85 161.77 154.73 6.16%
EPS 9.70 14.22 17.30 20.55 13.52 16.33 20.39 -11.63%
DPS 0.00 0.00 0.00 3.00 17.41 26.00 15.00 -
NAPS 2.00 2.00 2.08 2.23 1.00 1.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 78,006
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.19 89.17 76.84 63.38 47.51 40.30 37.05 15.31%
EPS 3.81 4.69 5.18 5.51 3.61 4.07 4.88 -4.03%
DPS 0.00 0.00 0.00 0.80 4.66 6.45 3.60 -
NAPS 0.7869 0.6601 0.6227 0.5982 0.2672 0.2491 0.2395 21.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.71 0.86 1.04 0.88 1.00 1.57 1.74 -
P/RPS 0.32 0.32 0.41 0.37 0.56 0.97 1.12 -18.82%
P/EPS 7.32 6.05 6.01 4.28 7.40 9.62 8.53 -2.51%
EY 13.66 16.54 16.64 23.35 13.52 10.40 11.72 2.58%
DY 0.00 0.00 0.00 3.41 17.41 16.56 8.62 -
P/NAPS 0.36 0.43 0.50 0.39 1.00 1.57 1.74 -23.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 02/10/07 01/09/06 -
Price 0.69 0.76 1.13 0.99 0.99 1.33 1.83 -
P/RPS 0.31 0.28 0.44 0.42 0.56 0.82 1.18 -19.95%
P/EPS 7.12 5.34 6.53 4.82 7.32 8.15 8.97 -3.77%
EY 14.05 18.72 15.31 20.75 13.66 12.27 11.14 3.94%
DY 0.00 0.00 0.00 3.03 17.59 19.55 8.20 -
P/NAPS 0.35 0.38 0.54 0.44 0.99 1.33 1.83 -24.07%

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