[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 24.89%
YoY- -28.85%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 63,990 259,286 183,790 118,686 58,111 223,434 152,144 -43.83%
PBT 4,861 18,394 11,774 10,563 7,744 17,594 13,904 -50.34%
Tax -211 -961 -3,137 -3,101 -2,376 471 -1,319 -70.49%
NP 4,650 17,433 8,637 7,462 5,368 18,065 12,585 -48.47%
-
NP to SH 4,010 13,651 6,223 5,419 4,339 15,064 11,650 -50.85%
-
Tax Rate 4.34% 5.22% 26.64% 29.36% 30.68% -2.68% 9.49% -
Total Cost 59,340 241,853 175,153 111,224 52,743 205,369 139,559 -43.42%
-
Net Worth 222,549 211,199 204,552 203,692 203,510 180,992 177,490 16.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 1,305 - -
Div Payout % - - - - - 8.66% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 222,549 211,199 204,552 203,692 203,510 180,992 177,490 16.26%
NOSH 102,557 95,999 96,033 96,081 95,995 87,015 87,005 11.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.27% 6.72% 4.70% 6.29% 9.24% 8.09% 8.27% -
ROE 1.80% 6.46% 3.04% 2.66% 2.13% 8.32% 6.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.39 270.09 191.38 123.53 60.54 256.77 174.87 -49.66%
EPS 3.91 14.22 6.48 5.64 4.52 17.31 13.39 -55.95%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.17 2.20 2.13 2.12 2.12 2.08 2.04 4.20%
Adjusted Per Share Value based on latest NOSH - 96,428
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.01 89.17 63.21 40.82 19.98 76.84 52.32 -43.82%
EPS 1.38 4.69 2.14 1.86 1.49 5.18 4.01 -50.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.7653 0.7263 0.7035 0.7005 0.6999 0.6224 0.6104 16.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.71 0.86 1.02 1.07 1.07 1.04 1.05 -
P/RPS 1.14 0.32 0.53 0.87 1.77 0.41 0.60 53.34%
P/EPS 18.16 6.05 15.74 18.97 23.67 6.01 7.84 74.97%
EY 5.51 16.53 6.35 5.27 4.22 16.65 12.75 -42.81%
DY 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.33 0.39 0.48 0.50 0.50 0.50 0.51 -25.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 07/06/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.82 0.76 0.91 1.00 1.04 1.13 1.04 -
P/RPS 1.31 0.28 0.48 0.81 1.72 0.44 0.59 70.11%
P/EPS 20.97 5.34 14.04 17.73 23.01 6.53 7.77 93.72%
EY 4.77 18.71 7.12 5.64 4.35 15.32 12.88 -48.39%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 0.38 0.35 0.43 0.47 0.49 0.54 0.51 -17.79%

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