[LONBISC] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -2.24%
YoY- 2.85%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 204,647 172,043 134,896 111,028 102,211 75,003 61,122 22.30%
PBT 21,511 9,518 9,615 17,888 19,023 13,872 11,865 10.41%
Tax -1,798 3,640 -1,719 -3,447 -4,831 -3,513 -1,906 -0.96%
NP 19,713 13,158 7,896 14,441 14,192 10,359 9,959 12.04%
-
NP to SH 18,356 12,486 7,915 14,347 13,950 10,359 9,959 10.72%
-
Tax Rate 8.36% -38.24% 17.88% 19.27% 25.40% 25.32% 16.06% -
Total Cost 184,934 158,885 127,000 96,587 88,019 64,644 51,163 23.87%
-
Net Worth 177,356 162,446 134,568 119,137 109,426 98,196 86,172 12.77%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,340 3,884 19,072 9,330 10,454 3,409 3,215 -5.15%
Div Payout % 12.75% 31.11% 240.97% 65.03% 74.94% 32.91% 32.29% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 177,356 162,446 134,568 119,137 109,426 98,196 86,172 12.77%
NOSH 86,939 78,099 77,785 71,769 69,698 68,192 64,307 5.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.63% 7.65% 5.85% 13.01% 13.89% 13.81% 16.29% -
ROE 10.35% 7.69% 5.88% 12.04% 12.75% 10.55% 11.56% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 235.39 220.29 173.42 154.70 146.65 109.99 95.05 16.30%
EPS 21.11 15.99 10.18 19.99 20.01 15.19 15.49 5.29%
DPS 2.69 5.00 24.52 13.00 15.00 5.00 5.00 -9.81%
NAPS 2.04 2.08 1.73 1.66 1.57 1.44 1.34 7.25%
Adjusted Per Share Value based on latest NOSH - 71,769
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 70.38 59.17 46.39 38.18 35.15 25.79 21.02 22.30%
EPS 6.31 4.29 2.72 4.93 4.80 3.56 3.42 10.74%
DPS 0.80 1.34 6.56 3.21 3.60 1.17 1.11 -5.30%
NAPS 0.6099 0.5587 0.4628 0.4097 0.3763 0.3377 0.2963 12.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.70 1.02 1.69 1.76 2.42 2.42 -
P/RPS 0.45 0.32 0.59 1.09 1.20 2.20 2.55 -25.09%
P/EPS 4.97 4.38 10.02 8.45 8.79 15.93 15.63 -17.37%
EY 20.11 22.84 9.98 11.83 11.37 6.28 6.40 21.01%
DY 2.56 7.14 24.04 7.69 8.52 2.07 2.07 3.60%
P/NAPS 0.51 0.34 0.59 1.02 1.12 1.68 1.81 -19.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 09/06/09 30/05/08 28/05/07 29/05/06 27/04/05 01/07/04 -
Price 1.04 0.87 1.02 1.65 1.76 2.35 2.20 -
P/RPS 0.44 0.39 0.59 1.07 1.20 2.14 2.31 -24.13%
P/EPS 4.93 5.44 10.02 8.25 8.79 15.47 14.21 -16.16%
EY 20.30 18.38 9.98 12.12 11.37 6.46 7.04 19.29%
DY 2.59 5.75 24.04 7.88 8.52 2.13 2.27 2.22%
P/NAPS 0.51 0.42 0.59 0.99 1.12 1.63 1.64 -17.68%

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