[LONBISC] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -16.27%
YoY- -57.69%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 367,756 290,304 447,493 405,522 374,414 304,815 247,914 6.50%
PBT 19,774 10,934 23,870 23,229 22,378 18,877 14,850 4.68%
Tax -2,777 -3,628 -2,679 -4,757 -4,302 -3,960 -531 30.27%
NP 16,997 7,306 21,191 18,472 18,076 14,917 14,319 2.77%
-
NP to SH 15,997 7,306 17,266 15,276 15,071 12,175 11,624 5.23%
-
Tax Rate 14.04% 33.18% 11.22% 20.48% 19.22% 20.98% 3.58% -
Total Cost 350,759 282,998 426,302 387,050 356,338 289,898 233,595 6.71%
-
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
Dividend
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 2,945 - - -
Div Payout % - - - - 19.55% - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
NOSH 205,186 186,533 190,534 186,533 174,398 142,254 136,396 6.74%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.62% 2.52% 4.74% 4.56% 4.83% 4.89% 5.78% -
ROE 4.13% 1.80% 4.20% 3.98% 4.22% 4.02% 4.08% -
Per Share
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 181.46 155.63 234.86 217.40 214.69 214.27 181.76 -0.02%
EPS 7.89 3.92 9.06 8.19 8.64 8.56 8.52 -1.22%
DPS 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 1.91 2.18 2.16 2.06 2.05 2.13 2.09 -1.42%
Adjusted Per Share Value based on latest NOSH - 186,533
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 126.47 99.84 153.89 139.46 128.76 104.83 85.26 6.50%
EPS 5.50 2.51 5.94 5.25 5.18 4.19 4.00 5.22%
DPS 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.3312 1.3984 1.4153 1.3215 1.2295 1.042 0.9803 5.01%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.635 0.665 0.745 0.765 0.825 0.68 0.69 -
P/RPS 0.35 0.43 0.32 0.35 0.38 0.32 0.38 -1.30%
P/EPS 8.04 16.98 8.22 9.34 9.55 7.95 8.10 -0.11%
EY 12.43 5.89 12.16 10.71 10.47 12.59 12.35 0.10%
DY 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.33 0.31 0.34 0.37 0.40 0.32 0.33 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 28/02/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.45 0.58 0.74 0.79 0.695 0.70 0.67 -
P/RPS 0.25 0.37 0.32 0.36 0.32 0.33 0.37 -6.07%
P/EPS 5.70 14.81 8.17 9.65 8.04 8.18 7.86 -5.00%
EY 17.54 6.75 12.25 10.37 12.43 12.23 12.72 5.27%
DY 0.00 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 0.24 0.27 0.34 0.38 0.34 0.33 0.32 -4.49%

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