[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 108.79%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,847 81,958 56,653 35,123 16,761 65,511 47,161 -38.28%
PBT 4,681 14,538 11,005 6,609 3,097 12,109 9,242 -36.43%
Tax -1,455 -3,035 -2,350 -1,500 -650 -2,616 -1,453 0.09%
NP 3,226 11,503 8,655 5,109 2,447 9,493 7,789 -44.40%
-
NP to SH 3,226 11,503 8,655 5,109 2,447 9,493 7,789 -44.40%
-
Tax Rate 31.08% 20.88% 21.35% 22.70% 20.99% 21.60% 15.72% -
Total Cost 19,621 70,455 47,998 30,014 14,314 56,018 39,372 -37.11%
-
Net Worth 102,489 104,401 98,212 98,223 95,161 87,589 86,258 12.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 3,411 3,410 - - 3,220 - -
Div Payout % - 29.66% 39.40% - - 33.92% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 102,489 104,401 98,212 98,223 95,161 87,589 86,258 12.16%
NOSH 68,784 68,235 68,203 68,210 67,972 64,404 64,371 4.51%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.12% 14.04% 15.28% 14.55% 14.60% 14.49% 16.52% -
ROE 3.15% 11.02% 8.81% 5.20% 2.57% 10.84% 9.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.22 120.11 83.06 51.49 24.66 101.72 73.26 -40.94%
EPS 4.69 16.86 12.69 7.49 3.60 14.74 12.10 -46.80%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 1.49 1.53 1.44 1.44 1.40 1.36 1.34 7.32%
Adjusted Per Share Value based on latest NOSH - 68,256
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.86 28.19 19.48 12.08 5.76 22.53 16.22 -38.27%
EPS 1.11 3.96 2.98 1.76 0.84 3.26 2.68 -44.40%
DPS 0.00 1.17 1.17 0.00 0.00 1.11 0.00 -
NAPS 0.3525 0.359 0.3378 0.3378 0.3273 0.3012 0.2966 12.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.10 2.21 2.42 2.57 2.13 2.20 2.42 -
P/RPS 6.32 1.84 2.91 4.99 8.64 2.16 3.30 54.15%
P/EPS 44.78 13.11 19.07 34.31 59.17 14.93 20.00 71.06%
EY 2.23 7.63 5.24 2.91 1.69 6.70 5.00 -41.59%
DY 0.00 2.26 2.07 0.00 0.00 2.27 0.00 -
P/NAPS 1.41 1.44 1.68 1.78 1.52 1.62 1.81 -15.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 29/08/05 27/04/05 28/02/05 29/11/04 30/08/04 01/07/04 -
Price 2.00 2.17 2.35 2.43 2.33 2.15 2.20 -
P/RPS 6.02 1.81 2.83 4.72 9.45 2.11 3.00 59.02%
P/EPS 42.64 12.87 18.52 32.44 64.72 14.59 18.18 76.43%
EY 2.35 7.77 5.40 3.08 1.55 6.86 5.50 -43.24%
DY 0.00 2.30 2.13 0.00 0.00 2.33 0.00 -
P/NAPS 1.34 1.42 1.63 1.69 1.66 1.58 1.64 -12.59%

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