[LONBISC] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 1.69%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 402,195 372,070 334,057 247,176 268,420 240,901 201,489 12.20%
PBT 25,429 20,637 22,043 14,912 16,458 19,043 20,738 3.45%
Tax -4,653 -3,967 -4,910 -508 1,618 -1,855 -571 41.83%
NP 20,776 16,670 17,133 14,404 18,076 17,188 20,167 0.49%
-
NP to SH 17,128 13,780 14,187 11,821 14,941 12,867 18,883 -1.61%
-
Tax Rate 18.30% 19.22% 22.27% 3.41% -9.83% 9.74% 2.75% -
Total Cost 381,419 355,400 316,924 232,772 250,344 223,713 181,322 13.18%
-
Net Worth 390,109 359,610 308,706 286,880 259,957 204,428 181,367 13.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,945 - - - - 2,340 -
Div Payout % - 21.38% - - - - 12.39% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 390,109 359,610 308,706 286,880 259,957 204,428 181,367 13.60%
NOSH 186,533 186,406 142,260 135,962 128,057 96,428 83,196 14.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.17% 4.48% 5.13% 5.83% 6.73% 7.13% 10.01% -
ROE 4.39% 3.83% 4.60% 4.12% 5.75% 6.29% 10.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 215.47 206.93 234.82 181.80 209.61 249.82 242.19 -1.92%
EPS 9.18 7.66 9.97 8.69 11.67 13.34 22.70 -13.99%
DPS 0.00 1.64 0.00 0.00 0.00 0.00 2.81 -
NAPS 2.09 2.00 2.17 2.11 2.03 2.12 2.18 -0.69%
Adjusted Per Share Value based on latest NOSH - 135,962
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.31 127.95 114.88 85.00 92.31 82.85 69.29 12.20%
EPS 5.89 4.74 4.88 4.07 5.14 4.42 6.49 -1.60%
DPS 0.00 1.01 0.00 0.00 0.00 0.00 0.80 -
NAPS 1.3416 1.2367 1.0616 0.9866 0.894 0.703 0.6237 13.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.83 0.635 0.68 0.67 0.73 1.07 1.01 -
P/RPS 0.39 0.31 0.29 0.37 0.35 0.43 0.42 -1.22%
P/EPS 9.05 8.29 6.82 7.71 6.26 8.02 4.45 12.55%
EY 11.06 12.07 14.67 12.98 15.98 12.47 22.47 -11.13%
DY 0.00 2.58 0.00 0.00 0.00 0.00 2.79 -
P/NAPS 0.40 0.32 0.31 0.32 0.36 0.50 0.46 -2.30%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.805 0.80 0.675 0.625 0.76 1.00 1.03 -
P/RPS 0.37 0.39 0.29 0.34 0.36 0.40 0.43 -2.47%
P/EPS 8.77 10.44 6.77 7.19 6.51 7.49 4.54 11.59%
EY 11.40 9.58 14.77 13.91 15.35 13.34 22.04 -10.40%
DY 0.00 2.05 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.39 0.40 0.31 0.30 0.37 0.47 0.47 -3.06%

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