[LONBISC] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 13.06%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 247,176 268,420 240,901 201,489 160,172 127,747 108,775 14.64%
PBT 14,912 16,458 19,043 20,738 7,335 12,062 18,576 -3.59%
Tax -508 1,618 -1,855 -571 2,282 -1,943 -3,808 -28.49%
NP 14,404 18,076 17,188 20,167 9,617 10,119 14,768 -0.41%
-
NP to SH 11,821 14,941 12,867 18,883 9,084 10,122 14,675 -3.53%
-
Tax Rate 3.41% -9.83% 9.74% 2.75% -31.11% 16.11% 20.50% -
Total Cost 232,772 250,344 223,713 181,322 150,555 117,628 94,007 16.29%
-
Net Worth 286,880 259,957 204,428 181,367 157,573 136,289 122,669 15.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 2,340 7,773 24,513 10,454 -
Div Payout % - - - 12.39% 85.57% 242.18% 71.24% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 286,880 259,957 204,428 181,367 157,573 136,289 122,669 15.19%
NOSH 135,962 128,057 96,428 83,196 78,006 77,879 71,319 11.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.83% 6.73% 7.13% 10.01% 6.00% 7.92% 13.58% -
ROE 4.12% 5.75% 6.29% 10.41% 5.76% 7.43% 11.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 181.80 209.61 249.82 242.19 205.33 164.03 152.52 2.96%
EPS 8.69 11.67 13.34 22.70 11.65 13.00 20.58 -13.37%
DPS 0.00 0.00 0.00 2.81 10.00 31.48 14.66 -
NAPS 2.11 2.03 2.12 2.18 2.02 1.75 1.72 3.46%
Adjusted Per Share Value based on latest NOSH - 83,196
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.00 92.31 82.85 69.29 55.08 43.93 37.41 14.64%
EPS 4.07 5.14 4.42 6.49 3.12 3.48 5.05 -3.52%
DPS 0.00 0.00 0.00 0.80 2.67 8.43 3.60 -
NAPS 0.9866 0.894 0.703 0.6237 0.5419 0.4687 0.4219 15.19%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.67 0.73 1.07 1.01 0.80 1.20 1.84 -
P/RPS 0.37 0.35 0.43 0.42 0.39 0.73 1.21 -17.90%
P/EPS 7.71 6.26 8.02 4.45 6.87 9.23 8.94 -2.43%
EY 12.98 15.98 12.47 22.47 14.56 10.83 11.18 2.51%
DY 0.00 0.00 0.00 2.79 12.50 26.23 7.97 -
P/NAPS 0.32 0.36 0.50 0.46 0.40 0.69 1.07 -18.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.625 0.76 1.00 1.03 0.70 1.15 1.80 -
P/RPS 0.34 0.36 0.40 0.43 0.34 0.70 1.18 -18.71%
P/EPS 7.19 6.51 7.49 4.54 6.01 8.85 8.75 -3.21%
EY 13.91 15.35 13.34 22.04 16.64 11.30 11.43 3.32%
DY 0.00 0.00 0.00 2.73 14.29 27.37 8.14 -
P/NAPS 0.30 0.37 0.47 0.47 0.35 0.66 1.05 -18.82%

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