[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
21-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -18.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 52,744 51,710 47,324 41,168 43,657 39,221 37,728 25.10%
PBT 11,081 11,277 9,616 7,420 9,113 8,610 7,664 27.95%
Tax -2,135 -2,241 -2,108 -400 -534 -472 -428 192.80%
NP 8,946 9,036 7,508 7,020 8,579 8,138 7,236 15.23%
-
NP to SH 8,946 9,036 7,508 7,020 8,579 8,138 7,236 15.23%
-
Tax Rate 19.27% 19.87% 21.92% 5.39% 5.86% 5.48% 5.58% -
Total Cost 43,798 42,674 39,816 34,148 35,078 31,082 30,492 27.38%
-
Net Worth 63,200 39,990 39,999 63,419 51,580 49,753 48,106 20.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,999 2,666 - - 1,663 - - -
Div Payout % 22.36% 29.50% - - 19.39% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 63,200 39,990 39,999 63,419 51,580 49,753 48,106 20.01%
NOSH 39,999 39,990 39,999 39,886 33,277 33,391 33,407 12.79%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.96% 17.47% 15.87% 17.05% 19.65% 20.75% 19.18% -
ROE 14.16% 22.60% 18.77% 11.07% 16.63% 16.36% 15.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 131.86 129.31 118.31 103.21 131.19 117.46 112.93 10.91%
EPS 17.89 18.07 18.76 17.60 25.78 24.37 21.66 -12.00%
DPS 5.00 6.67 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.58 1.00 1.00 1.59 1.55 1.49 1.44 6.39%
Adjusted Per Share Value based on latest NOSH - 39,886
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.14 17.78 16.27 14.16 15.01 13.49 12.97 25.14%
EPS 3.08 3.11 2.58 2.41 2.95 2.80 2.49 15.27%
DPS 0.69 0.92 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.2173 0.1375 0.1376 0.2181 0.1774 0.1711 0.1654 20.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.94 2.00 1.94 1.99 2.15 1.79 0.00 -
P/RPS 1.47 1.55 1.64 1.93 1.64 1.52 0.00 -
P/EPS 8.67 8.85 10.34 11.31 8.34 7.34 0.00 -
EY 11.53 11.30 9.68 8.84 11.99 13.62 0.00 -
DY 2.58 3.33 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 1.23 2.00 1.94 1.25 1.39 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 23/05/03 10/03/03 21/10/02 23/08/02 26/04/02 19/04/02 -
Price 2.30 2.25 2.03 2.02 2.10 2.37 2.47 -
P/RPS 1.74 1.74 1.72 1.96 1.60 2.02 2.19 -14.25%
P/EPS 10.28 9.96 10.82 11.48 8.15 9.72 11.40 -6.67%
EY 9.72 10.04 9.25 8.71 12.28 10.28 8.77 7.11%
DY 2.17 2.96 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 1.46 2.25 2.03 1.27 1.35 1.59 1.72 -10.37%

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