[LONBISC] YoY TTM Result on 30-Sep-2006 [#1]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

30-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 1.2%

YoY- 17.03%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	191,930	146,928	123,196	109,132	88,044	68,434	56,289	22.66%
YoY %	30.63%	19.26%	12.89%	23.95%	28.66%	21.58%	-	-
Horiz. %	340.97%	261.02%	218.86%	193.88%	156.41%	121.58%	100.00%	-
PBT	18,243	8,619	13,743	18,705	16,122	12,346	12,087	7.09%
YoY %	111.66%	-37.28%	-26.53%	16.02%	30.58%	2.14%	-	-
Horiz. %	150.93%	71.31%	113.70%	154.75%	133.38%	102.14%	100.00%	-
Tax	-90	1,427	-2,375	-4,008	-3,841	-2,758	-2,115	-40.88%
YoY %	-106.31%	160.08%	40.74%	-4.35%	-39.27%	-30.40%	-	-
Horiz. %	4.26%	-67.47%	112.29%	189.50%	181.61%	130.40%	100.00%	-
NP	18,153	10,046	11,368	14,697	12,281	9,588	9,972	10.48%
YoY %	80.70%	-11.63%	-22.65%	19.67%	28.09%	-3.85%	-	-
Horiz. %	182.04%	100.74%	114.00%	147.38%	123.15%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,702	10,046	11,376	14,372	12,281	9,588	9,972	8.96%
YoY %	66.26%	-11.69%	-20.85%	17.03%	28.09%	-3.85%	-	-
Horiz. %	167.49%	100.74%	114.08%	144.12%	123.15%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.49%	-16.56%	17.28%	21.43%	23.82%	22.34%	17.50%	-
YoY %	102.96%	-195.83%	-19.37%	-10.03%	6.62%	27.66%	-	-
Horiz. %	2.80%	-94.63%	98.74%	122.46%	136.11%	127.66%	100.00%	-
Total Cost	173,777	136,882	111,828	94,435	75,763	58,846	46,317	24.62%
YoY %	26.95%	22.40%	18.42%	24.65%	28.75%	27.05%	-	-
Horiz. %	375.19%	295.53%	241.44%	203.89%	163.57%	127.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,573	155,394	130,676	117,971	102,489	95,161	73,531	15.70%
YoY %	13.63%	18.92%	10.77%	15.11%	7.70%	29.42%	-	-
Horiz. %	240.13%	211.33%	177.72%	160.44%	139.38%	129.42%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	2,340	10,787	21,499	10,454	3,409	3,215	1,999	2.65%
YoY %	-78.31%	-49.83%	105.65%	206.66%	6.03%	60.83%	-	-
Horiz. %	117.06%	539.62%	1,075.49%	522.96%	170.54%	160.83%	100.00%	-
Div Payout %	14.01%	107.38%	188.99%	72.74%	27.76%	33.54%	20.05%	-
YoY %	-86.95%	-43.18%	159.82%	162.03%	-17.23%	67.28%	-	-
Horiz. %	69.88%	535.56%	942.59%	362.79%	138.45%	167.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	176,573	155,394	130,676	117,971	102,489	95,161	73,531	15.70%
YoY %	13.63%	18.92%	10.77%	15.11%	7.70%	29.42%	-	-
Horiz. %	240.13%	211.33%	177.72%	160.44%	139.38%	129.42%	100.00%	-
NOSH	83,289	78,087	77,783	71,066	68,784	67,972	58,825	5.96%
YoY %	6.66%	0.39%	9.45%	3.32%	1.19%	15.55%	-	-
Horiz. %	141.59%	132.74%	132.23%	120.81%	116.93%	115.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.46%	6.84%	9.23%	13.47%	13.95%	14.01%	17.72%	-
YoY %	38.30%	-25.89%	-31.48%	-3.44%	-0.43%	-20.94%	-	-
Horiz. %	53.39%	38.60%	52.09%	76.02%	78.72%	79.06%	100.00%	-
ROE	9.46%	6.46%	8.71%	12.18%	11.98%	10.08%	13.56%	-
YoY %	46.44%	-25.83%	-28.49%	1.67%	18.85%	-25.66%	-	-
Horiz. %	69.76%	47.64%	64.23%	89.82%	88.35%	74.34%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	230.44	188.16	158.38	153.56	128.00	100.68	95.69	15.75%
YoY %	22.47%	18.80%	3.14%	19.97%	27.14%	5.21%	-	-
Horiz. %	240.82%	196.63%	165.51%	160.48%	133.77%	105.21%	100.00%	-
EPS	20.05	12.87	14.63	20.22	17.85	14.11	16.95	2.83%
YoY %	55.79%	-12.03%	-27.65%	13.28%	26.51%	-16.76%	-	-
Horiz. %	118.29%	75.93%	86.31%	119.29%	105.31%	83.24%	100.00%	-
DPS	2.81	13.87	27.64	14.71	5.00	4.73	3.40	-3.12%
YoY %	-79.74%	-49.82%	87.90%	194.20%	5.71%	39.12%	-	-
Horiz. %	82.65%	407.94%	812.94%	432.65%	147.06%	139.12%	100.00%	-
NAPS	2.12	1.99	1.68	1.66	1.49	1.40	1.25	9.19%
YoY %	6.53%	18.45%	1.20%	11.41%	6.43%	12.00%	-	-
Horiz. %	169.60%	159.20%	134.40%	132.80%	119.20%	112.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 71,066
RPS	66.00	50.53	42.37	37.53	30.28	23.53	19.36	22.65%
YoY %	30.62%	19.26%	12.90%	23.94%	28.69%	21.54%	-	-
Horiz. %	340.91%	261.00%	218.85%	193.85%	156.40%	121.54%	100.00%	-
EPS	5.74	3.45	3.91	4.94	4.22	3.30	3.43	8.95%
YoY %	66.38%	-11.76%	-20.85%	17.06%	27.88%	-3.79%	-	-
Horiz. %	167.35%	100.58%	113.99%	144.02%	123.03%	96.21%	100.00%	-
DPS	0.80	3.71	7.39	3.60	1.17	1.11	0.69	2.49%
YoY %	-78.44%	-49.80%	105.28%	207.69%	5.41%	60.87%	-	-
Horiz. %	115.94%	537.68%	1,071.01%	521.74%	169.57%	160.87%	100.00%	-
NAPS	0.6072	0.5344	0.4494	0.4057	0.3525	0.3273	0.2529	15.70%
YoY %	13.62%	18.91%	10.77%	15.09%	7.70%	29.42%	-	-
Horiz. %	240.09%	211.31%	177.70%	160.42%	139.38%	129.42%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.00	0.89	1.33	1.84	2.10	2.13	2.12	-
P/RPS	0.43	0.47	0.84	1.20	1.64	2.12	2.22	-23.91%
YoY %	-8.51%	-44.05%	-30.00%	-26.83%	-22.64%	-4.50%	-	-
Horiz. %	19.37%	21.17%	37.84%	54.05%	73.87%	95.50%	100.00%	-
P/EPS	4.99	6.92	9.09	9.10	11.76	15.10	12.51	-14.19%
YoY %	-27.89%	-23.87%	-0.11%	-22.62%	-22.12%	20.70%	-	-
Horiz. %	39.89%	55.32%	72.66%	72.74%	94.00%	120.70%	100.00%	-
EY	20.05	14.46	11.00	10.99	8.50	6.62	8.00	16.53%
YoY %	38.66%	31.45%	0.09%	29.29%	28.40%	-17.25%	-	-
Horiz. %	250.62%	180.75%	137.50%	137.38%	106.25%	82.75%	100.00%	-
DY	2.81	15.58	20.78	8.00	2.38	2.22	1.60	9.83%
YoY %	-81.96%	-25.02%	159.75%	236.13%	7.21%	38.75%	-	-
Horiz. %	175.62%	973.75%	1,298.75%	500.00%	148.75%	138.75%	100.00%	-
P/NAPS	0.47	0.45	0.79	1.11	1.41	1.52	1.70	-19.27%
YoY %	4.44%	-43.04%	-28.83%	-21.28%	-7.24%	-10.59%	-	-
Horiz. %	27.65%	26.47%	46.47%	65.29%	82.94%	89.41%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	28/11/08	26/11/07	30/11/06	31/10/05	29/11/04	14/11/03	-
Price	1.05	0.78	1.28	1.85	2.00	2.33	2.36	-
P/RPS	0.46	0.41	0.81	1.20	1.56	2.31	2.47	-24.41%
YoY %	12.20%	-49.38%	-32.50%	-23.08%	-32.47%	-6.48%	-	-
Horiz. %	18.62%	16.60%	32.79%	48.58%	63.16%	93.52%	100.00%	-
P/EPS	5.24	6.06	8.75	9.15	11.20	16.52	13.92	-15.01%
YoY %	-13.53%	-30.74%	-4.37%	-18.30%	-32.20%	18.68%	-	-
Horiz. %	37.64%	43.53%	62.86%	65.73%	80.46%	118.68%	100.00%	-
EY	19.10	16.49	11.43	10.93	8.93	6.05	7.18	17.69%
YoY %	15.83%	44.27%	4.57%	22.40%	47.60%	-15.74%	-	-
Horiz. %	266.02%	229.67%	159.19%	152.23%	124.37%	84.26%	100.00%	-
DY	2.68	17.78	21.59	7.95	2.50	2.03	1.44	10.89%
YoY %	-84.93%	-17.65%	171.57%	218.00%	23.15%	40.97%	-	-
Horiz. %	186.11%	1,234.72%	1,499.31%	552.08%	173.61%	140.97%	100.00%	-
P/NAPS	0.50	0.39	0.76	1.11	1.34	1.66	1.89	-19.86%
YoY %	28.21%	-48.68%	-31.53%	-17.16%	-19.28%	-12.17%	-	-
Horiz. %	26.46%	20.63%	40.21%	58.73%	70.90%	87.83%	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