[LONBISC] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2.11%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 201,489 160,172 127,747 108,775 97,251 69,734 59,981 22.35%
PBT 20,738 7,335 12,062 18,576 18,450 12,663 12,329 9.04%
Tax -571 2,282 -1,943 -3,808 -4,421 -3,341 -1,855 -17.81%
NP 20,167 9,617 10,119 14,768 14,029 9,322 10,474 11.52%
-
NP to SH 18,883 9,084 10,122 14,675 13,802 9,322 10,474 10.31%
-
Tax Rate 2.75% -31.11% 16.11% 20.50% 23.96% 26.38% 15.05% -
Total Cost 181,322 150,555 117,628 94,007 83,222 60,412 49,507 24.13%
-
Net Worth 181,367 157,573 136,289 122,669 110,766 98,289 84,657 13.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,340 7,773 24,513 10,454 3,409 3,215 1,999 2.65%
Div Payout % 12.39% 85.57% 242.18% 71.24% 24.70% 34.49% 19.09% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 181,367 157,573 136,289 122,669 110,766 98,289 84,657 13.52%
NOSH 83,196 78,006 77,879 71,319 68,799 68,256 63,652 4.55%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.01% 6.00% 7.92% 13.58% 14.43% 13.37% 17.46% -
ROE 10.41% 5.76% 7.43% 11.96% 12.46% 9.48% 12.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 242.19 205.33 164.03 152.52 141.35 102.16 94.23 17.02%
EPS 22.70 11.65 13.00 20.58 20.06 13.66 16.46 5.49%
DPS 2.81 10.00 31.48 14.66 5.00 4.71 3.14 -1.83%
NAPS 2.18 2.02 1.75 1.72 1.61 1.44 1.33 8.57%
Adjusted Per Share Value based on latest NOSH - 71,319
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.29 55.08 43.93 37.41 33.44 23.98 20.63 22.35%
EPS 6.49 3.12 3.48 5.05 4.75 3.21 3.60 10.31%
DPS 0.80 2.67 8.43 3.60 1.17 1.11 0.69 2.49%
NAPS 0.6237 0.5419 0.4687 0.4219 0.3809 0.338 0.2911 13.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.01 0.80 1.20 1.84 1.79 2.57 2.34 -
P/RPS 0.42 0.39 0.73 1.21 1.27 2.52 2.48 -25.59%
P/EPS 4.45 6.87 9.23 8.94 8.92 18.82 14.22 -17.58%
EY 22.47 14.56 10.83 11.18 11.21 5.31 7.03 21.34%
DY 2.79 12.50 26.23 7.97 2.79 1.83 1.34 12.98%
P/NAPS 0.46 0.40 0.69 1.07 1.11 1.78 1.76 -20.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 24/02/04 -
Price 1.03 0.70 1.15 1.80 1.77 2.43 2.48 -
P/RPS 0.43 0.34 0.70 1.18 1.25 2.38 2.63 -26.03%
P/EPS 4.54 6.01 8.85 8.75 8.82 17.79 15.07 -18.10%
EY 22.04 16.64 11.30 11.43 11.33 5.62 6.64 22.11%
DY 2.73 14.29 27.37 8.14 2.82 1.94 1.27 13.59%
P/NAPS 0.47 0.35 0.66 1.05 1.10 1.69 1.86 -20.47%

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