[LONBISC] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.21%
YoY- 66.26%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 304,815 247,914 265,165 191,930 146,928 123,196 109,132 15.79%
PBT 18,877 14,850 15,511 18,243 8,619 13,743 18,705 0.13%
Tax -3,960 -531 1,204 -90 1,427 -2,375 -4,008 -0.17%
NP 14,917 14,319 16,715 18,153 10,046 11,368 14,697 0.21%
-
NP to SH 12,175 11,624 13,322 16,702 10,046 11,376 14,372 -2.34%
-
Tax Rate 20.98% 3.58% -7.76% 0.49% -16.56% 17.28% 21.43% -
Total Cost 289,898 233,595 248,450 173,777 136,882 111,828 94,435 17.36%
-
Net Worth 303,002 285,068 222,549 176,573 155,394 130,676 117,971 14.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 2,340 10,787 21,499 10,454 -
Div Payout % - - - 14.01% 107.38% 188.99% 72.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 303,002 285,068 222,549 176,573 155,394 130,676 117,971 14.41%
NOSH 142,254 136,396 102,557 83,289 78,087 77,783 71,066 10.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.89% 5.78% 6.30% 9.46% 6.84% 9.23% 13.47% -
ROE 4.02% 4.08% 5.99% 9.46% 6.46% 8.71% 12.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 214.27 181.76 258.55 230.44 188.16 158.38 153.56 4.87%
EPS 8.56 8.52 12.99 20.05 12.87 14.63 20.22 -11.54%
DPS 0.00 0.00 0.00 2.81 13.87 27.64 14.71 -
NAPS 2.13 2.09 2.17 2.12 1.99 1.68 1.66 3.62%
Adjusted Per Share Value based on latest NOSH - 83,289
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.83 85.26 91.19 66.00 50.53 42.37 37.53 15.79%
EPS 4.19 4.00 4.58 5.74 3.45 3.91 4.94 -2.32%
DPS 0.00 0.00 0.00 0.80 3.71 7.39 3.60 -
NAPS 1.042 0.9803 0.7653 0.6072 0.5344 0.4494 0.4057 14.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.69 0.71 1.00 0.89 1.33 1.84 -
P/RPS 0.32 0.38 0.27 0.43 0.47 0.84 1.20 -17.19%
P/EPS 7.95 8.10 5.47 4.99 6.92 9.09 9.10 -1.91%
EY 12.59 12.35 18.30 20.05 14.46 11.00 10.99 1.95%
DY 0.00 0.00 0.00 2.81 15.58 20.78 8.00 -
P/NAPS 0.32 0.33 0.33 0.47 0.45 0.79 1.11 -16.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/09 28/11/08 26/11/07 30/11/06 -
Price 0.70 0.67 0.82 1.05 0.78 1.28 1.85 -
P/RPS 0.33 0.37 0.32 0.46 0.41 0.81 1.20 -16.82%
P/EPS 8.18 7.86 6.31 5.24 6.06 8.75 9.15 -1.58%
EY 12.23 12.72 15.84 19.10 16.49 11.43 10.93 1.61%
DY 0.00 0.00 0.00 2.68 17.78 21.59 7.95 -
P/NAPS 0.33 0.32 0.38 0.50 0.39 0.76 1.11 -15.89%

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