[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -4.32%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 117,171 106,925 102,900 96,956 107,740 102,542 100,832 10.56%
PBT 14,604 19,645 20,904 18,964 18,644 20,652 21,042 -21.66%
Tax -2,752 -4,586 -5,080 -5,240 -3,957 -5,266 -5,380 -36.11%
NP 11,852 15,058 15,824 13,724 14,687 15,385 15,662 -17.00%
-
NP to SH 11,825 14,998 15,768 13,588 14,201 14,804 14,818 -14.00%
-
Tax Rate 18.84% 23.34% 24.30% 27.63% 21.22% 25.50% 25.57% -
Total Cost 105,319 91,866 87,076 83,232 93,053 87,157 85,170 15.25%
-
Net Worth 117,691 119,090 122,608 117,971 112,127 109,358 110,756 4.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,329 12,435 - - 10,446 13,930 - -
Div Payout % 78.89% 82.91% - - 73.56% 94.10% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 117,691 119,090 122,608 117,971 112,127 109,358 110,756 4.14%
NOSH 71,763 71,741 71,283 71,066 69,644 69,654 68,792 2.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.12% 14.08% 15.38% 14.15% 13.63% 15.00% 15.53% -
ROE 10.05% 12.59% 12.86% 11.52% 12.67% 13.54% 13.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 163.27 149.04 144.35 136.43 154.70 147.22 146.57 7.47%
EPS 16.48 20.91 22.12 19.12 20.39 21.25 21.54 -16.38%
DPS 13.00 17.33 0.00 0.00 15.00 20.00 0.00 -
NAPS 1.64 1.66 1.72 1.66 1.61 1.57 1.61 1.24%
Adjusted Per Share Value based on latest NOSH - 71,066
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.29 36.77 35.39 33.34 37.05 35.26 34.68 10.54%
EPS 4.07 5.16 5.42 4.67 4.88 5.09 5.10 -13.99%
DPS 3.21 4.28 0.00 0.00 3.59 4.79 0.00 -
NAPS 0.4047 0.4095 0.4216 0.4057 0.3856 0.3761 0.3809 4.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.57 1.69 1.84 1.84 1.74 1.76 1.79 -
P/RPS 0.96 1.13 1.27 1.35 1.12 1.20 1.22 -14.80%
P/EPS 9.53 8.08 8.32 9.62 8.53 8.28 8.31 9.58%
EY 10.50 12.37 12.02 10.39 11.72 12.08 12.03 -8.69%
DY 8.28 10.26 0.00 0.00 8.62 11.36 0.00 -
P/NAPS 0.96 1.02 1.07 1.11 1.08 1.12 1.11 -9.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/10/07 28/05/07 27/02/07 30/11/06 01/09/06 29/05/06 27/02/06 -
Price 1.33 1.65 1.80 1.85 1.83 1.76 1.77 -
P/RPS 0.81 1.11 1.25 1.36 1.18 1.20 1.21 -23.53%
P/EPS 8.07 7.89 8.14 9.68 8.97 8.28 8.22 -1.22%
EY 12.39 12.67 12.29 10.34 11.14 12.08 12.17 1.20%
DY 9.77 10.51 0.00 0.00 8.20 11.36 0.00 -
P/NAPS 0.81 0.99 1.05 1.11 1.14 1.12 1.10 -18.50%

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