[LONBISC] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.17%
YoY- -24.84%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 412,005 378,197 366,482 251,245 263,053 255,080 204,647 12.35%
PBT 26,246 22,407 21,609 15,422 18,538 15,464 21,511 3.36%
Tax -5,010 -4,457 -5,710 -318 1,176 -1,347 -1,798 18.60%
NP 21,236 17,950 15,899 15,104 19,714 14,117 19,713 1.24%
-
NP to SH 17,831 14,798 13,602 12,196 16,227 9,637 18,356 -0.48%
-
Tax Rate 19.09% 19.89% 26.42% 2.06% -6.34% 8.71% 8.36% -
Total Cost 390,769 360,247 350,583 236,141 243,339 240,963 184,934 13.26%
-
Net Worth 373,067 365,115 301,093 286,435 244,956 203,871 177,356 13.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 1,477 1,468 - - - 2,340 -
Div Payout % - 9.98% 10.80% - - - 12.75% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 373,067 365,115 301,093 286,435 244,956 203,871 177,356 13.18%
NOSH 186,533 186,533 146,875 137,709 112,365 95,714 86,939 13.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.15% 4.75% 4.34% 6.01% 7.49% 5.53% 9.63% -
ROE 4.78% 4.05% 4.52% 4.26% 6.62% 4.73% 10.35% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 220.87 210.27 249.52 182.45 234.10 266.50 235.39 -1.05%
EPS 9.56 8.23 9.26 8.86 14.44 10.07 21.11 -12.35%
DPS 0.00 0.82 1.00 0.00 0.00 0.00 2.69 -
NAPS 2.00 2.03 2.05 2.08 2.18 2.13 2.04 -0.32%
Adjusted Per Share Value based on latest NOSH - 137,709
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 141.69 130.06 126.03 86.40 90.46 87.72 70.38 12.35%
EPS 6.13 5.09 4.68 4.19 5.58 3.31 6.31 -0.48%
DPS 0.00 0.51 0.51 0.00 0.00 0.00 0.80 -
NAPS 1.283 1.2556 1.0355 0.985 0.8424 0.7011 0.6099 13.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.795 0.78 0.89 0.645 0.77 1.02 1.05 -
P/RPS 0.36 0.37 0.36 0.35 0.33 0.38 0.45 -3.64%
P/EPS 8.32 9.48 9.61 7.28 5.33 10.13 4.97 8.95%
EY 12.02 10.55 10.41 13.73 18.75 9.87 20.11 -8.21%
DY 0.00 1.05 1.12 0.00 0.00 0.00 2.56 -
P/NAPS 0.40 0.38 0.43 0.31 0.35 0.48 0.51 -3.96%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 07/06/11 31/05/10 -
Price 0.77 0.81 0.88 0.725 0.70 0.91 1.04 -
P/RPS 0.35 0.39 0.35 0.40 0.30 0.34 0.44 -3.73%
P/EPS 8.06 9.85 9.50 8.19 4.85 9.04 4.93 8.52%
EY 12.41 10.16 10.52 12.22 20.63 11.06 20.30 -7.86%
DY 0.00 1.01 1.14 0.00 0.00 0.00 2.59 -
P/NAPS 0.39 0.40 0.43 0.35 0.32 0.43 0.51 -4.36%

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