[LONBISC] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 12.22%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 67,044 65,511 62,881 61,798 55,348 52,744 51,710 18.84%
PBT 12,388 12,109 12,322 12,110 11,440 11,081 11,277 6.44%
Tax -2,600 -2,616 -1,937 -1,548 -2,028 -2,135 -2,241 10.38%
NP 9,788 9,493 10,385 10,562 9,412 8,946 9,036 5.45%
-
NP to SH 9,788 9,493 10,385 10,562 9,412 8,946 9,036 5.45%
-
Tax Rate 20.99% 21.60% 15.72% 12.78% 17.73% 19.27% 19.87% -
Total Cost 57,256 56,018 52,496 51,236 45,936 43,798 42,674 21.58%
-
Net Worth 95,161 87,589 86,258 84,725 73,531 63,200 39,990 77.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,220 - - - 1,999 2,666 -
Div Payout % - 33.92% - - - 22.36% 29.50% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 95,161 87,589 86,258 84,725 73,531 63,200 39,990 77.95%
NOSH 67,972 64,404 64,371 63,703 58,825 39,999 39,990 42.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.60% 14.49% 16.52% 17.09% 17.01% 16.96% 17.47% -
ROE 10.29% 10.84% 12.04% 12.47% 12.80% 14.16% 22.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 98.63 101.72 97.68 97.01 94.09 131.86 129.31 -16.47%
EPS 14.40 14.74 16.13 16.58 16.00 17.89 18.07 -14.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.40 1.36 1.34 1.33 1.25 1.58 1.00 25.06%
Adjusted Per Share Value based on latest NOSH - 63,652
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.06 22.53 21.62 21.25 19.03 18.14 17.78 18.87%
EPS 3.37 3.26 3.57 3.63 3.24 3.08 3.11 5.48%
DPS 0.00 1.11 0.00 0.00 0.00 0.69 0.92 -
NAPS 0.3273 0.3012 0.2966 0.2914 0.2529 0.2173 0.1375 77.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.13 2.20 2.42 2.34 2.12 1.94 2.00 -
P/RPS 2.16 2.16 2.48 2.41 2.25 1.47 1.55 24.68%
P/EPS 14.79 14.93 15.00 14.11 13.25 8.67 8.85 40.69%
EY 6.76 6.70 6.67 7.09 7.55 11.53 11.30 -28.93%
DY 0.00 2.27 0.00 0.00 0.00 2.58 3.33 -
P/NAPS 1.52 1.62 1.81 1.76 1.70 1.23 2.00 -16.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 01/07/04 24/02/04 14/11/03 29/08/03 23/05/03 -
Price 2.33 2.15 2.20 2.48 2.36 2.30 2.25 -
P/RPS 2.36 2.11 2.25 2.56 2.51 1.74 1.74 22.46%
P/EPS 16.18 14.59 13.64 14.96 14.75 10.28 9.96 38.06%
EY 6.18 6.86 7.33 6.69 6.78 9.72 10.04 -27.57%
DY 0.00 2.33 0.00 0.00 0.00 2.17 2.96 -
P/NAPS 1.66 1.58 1.64 1.86 1.89 1.46 2.25 -18.30%

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