[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
10-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 6.95%
YoY- 3.76%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 55,348 52,744 51,710 47,324 41,168 43,657 39,221 25.78%
PBT 11,440 11,081 11,277 9,616 7,420 9,113 8,610 20.83%
Tax -2,028 -2,135 -2,241 -2,108 -400 -534 -472 164.05%
NP 9,412 8,946 9,036 7,508 7,020 8,579 8,138 10.17%
-
NP to SH 9,412 8,946 9,036 7,508 7,020 8,579 8,138 10.17%
-
Tax Rate 17.73% 19.27% 19.87% 21.92% 5.39% 5.86% 5.48% -
Total Cost 45,936 43,798 42,674 39,816 34,148 35,078 31,082 29.71%
-
Net Worth 73,531 63,200 39,990 39,999 63,419 51,580 49,753 29.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,999 2,666 - - 1,663 - -
Div Payout % - 22.36% 29.50% - - 19.39% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 73,531 63,200 39,990 39,999 63,419 51,580 49,753 29.71%
NOSH 58,825 39,999 39,990 39,999 39,886 33,277 33,391 45.81%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.01% 16.96% 17.47% 15.87% 17.05% 19.65% 20.75% -
ROE 12.80% 14.16% 22.60% 18.77% 11.07% 16.63% 16.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.09 131.86 129.31 118.31 103.21 131.19 117.46 -13.73%
EPS 16.00 17.89 18.07 18.76 17.60 25.78 24.37 -24.44%
DPS 0.00 5.00 6.67 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.58 1.00 1.00 1.59 1.55 1.49 -11.03%
Adjusted Per Share Value based on latest NOSH - 40,014
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.03 18.14 17.78 16.27 14.16 15.01 13.49 25.75%
EPS 3.24 3.08 3.11 2.58 2.41 2.95 2.80 10.20%
DPS 0.00 0.69 0.92 0.00 0.00 0.57 0.00 -
NAPS 0.2529 0.2173 0.1375 0.1376 0.2181 0.1774 0.1711 29.72%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.12 1.94 2.00 1.94 1.99 2.15 1.79 -
P/RPS 2.25 1.47 1.55 1.64 1.93 1.64 1.52 29.85%
P/EPS 13.25 8.67 8.85 10.34 11.31 8.34 7.34 48.20%
EY 7.55 11.53 11.30 9.68 8.84 11.99 13.62 -32.49%
DY 0.00 2.58 3.33 0.00 0.00 2.33 0.00 -
P/NAPS 1.70 1.23 2.00 1.94 1.25 1.39 1.20 26.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 29/08/03 23/05/03 10/03/03 21/10/02 23/08/02 26/04/02 -
Price 2.36 2.30 2.25 2.03 2.02 2.10 2.37 -
P/RPS 2.51 1.74 1.74 1.72 1.96 1.60 2.02 15.56%
P/EPS 14.75 10.28 9.96 10.82 11.48 8.15 9.72 32.02%
EY 6.78 9.72 10.04 9.25 8.71 12.28 10.28 -24.21%
DY 0.00 2.17 2.96 0.00 0.00 2.38 0.00 -
P/NAPS 1.89 1.46 2.25 2.03 1.27 1.35 1.59 12.20%

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