[LONBISC] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -2.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Revenue 374,414 304,815 247,914 265,165 191,930 234,889 146,928 16.86%
PBT 22,378 18,877 14,850 15,511 18,243 21,465 8,619 17.22%
Tax -4,302 -3,960 -531 1,204 -90 -1,554 1,427 -
NP 18,076 14,917 14,319 16,715 18,153 19,911 10,046 10.28%
-
NP to SH 15,071 12,175 11,624 13,322 16,702 16,238 10,046 6.99%
-
Tax Rate 19.22% 20.98% 3.58% -7.76% 0.49% 7.24% -16.56% -
Total Cost 356,338 289,898 233,595 248,450 173,777 214,978 136,882 17.27%
-
Net Worth 357,517 303,002 285,068 222,549 176,573 203,510 155,394 14.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Div 2,945 - - - 2,340 - 10,787 -19.44%
Div Payout % 19.55% - - - 14.01% - 107.38% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Net Worth 357,517 303,002 285,068 222,549 176,573 203,510 155,394 14.89%
NOSH 174,398 142,254 136,396 102,557 83,289 95,995 78,087 14.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
NP Margin 4.83% 4.89% 5.78% 6.30% 9.46% 8.48% 6.84% -
ROE 4.22% 4.02% 4.08% 5.99% 9.46% 7.98% 6.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
RPS 214.69 214.27 181.76 258.55 230.44 244.69 188.16 2.22%
EPS 8.64 8.56 8.52 12.99 20.05 16.92 12.87 -6.42%
DPS 1.69 0.00 0.00 0.00 2.81 0.00 13.87 -29.57%
NAPS 2.05 2.13 2.09 2.17 2.12 2.12 1.99 0.49%
Adjusted Per Share Value based on latest NOSH - 102,557
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
RPS 128.76 104.83 85.26 91.19 66.00 80.78 50.53 16.86%
EPS 5.18 4.19 4.00 4.58 5.74 5.58 3.45 7.00%
DPS 1.01 0.00 0.00 0.00 0.80 0.00 3.71 -19.48%
NAPS 1.2295 1.042 0.9803 0.7653 0.6072 0.6999 0.5344 14.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/09 30/09/10 30/09/08 -
Price 0.825 0.68 0.69 0.71 1.00 1.07 0.89 -
P/RPS 0.38 0.32 0.38 0.27 0.43 0.44 0.47 -3.47%
P/EPS 9.55 7.95 8.10 5.47 4.99 6.33 6.92 5.51%
EY 10.47 12.59 12.35 18.30 20.05 15.81 14.46 -5.23%
DY 2.05 0.00 0.00 0.00 2.81 0.00 15.58 -28.67%
P/NAPS 0.40 0.32 0.33 0.33 0.47 0.50 0.45 -1.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/10 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/09 30/11/10 28/11/08 -
Price 0.695 0.70 0.67 0.82 1.05 1.04 0.78 -
P/RPS 0.32 0.33 0.37 0.32 0.46 0.43 0.41 -4.04%
P/EPS 8.04 8.18 7.86 6.31 5.24 6.15 6.06 4.82%
EY 12.43 12.23 12.72 15.84 19.10 16.26 16.49 -4.59%
DY 2.43 0.00 0.00 0.00 2.68 0.00 17.78 -28.21%
P/NAPS 0.34 0.33 0.32 0.38 0.50 0.49 0.39 -2.25%

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