[LONBISC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 63.76%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,220 289,979 185,282 121,479 58,384 253,520 187,557 -46.55%
PBT 5,581 18,789 13,122 9,321 5,493 14,218 11,918 -39.66%
Tax -537 -3,710 -863 -575 -287 -455 -1,000 -33.90%
NP 5,044 15,079 12,259 8,746 5,206 13,763 10,918 -40.21%
-
NP to SH 4,353 12,364 9,903 7,438 4,542 11,092 8,799 -37.42%
-
Tax Rate 9.62% 19.75% 6.58% 6.17% 5.22% 3.20% 8.39% -
Total Cost 68,176 274,900 173,023 112,733 53,178 239,757 176,639 -46.95%
-
Net Worth 303,002 289,799 287,283 287,439 285,068 238,630 245,291 15.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 1,381 1,362 - - - -
Div Payout % - - 13.95% 18.32% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 303,002 289,799 287,283 287,439 285,068 238,630 245,291 15.11%
NOSH 142,254 138,000 138,117 136,227 136,396 114,177 112,519 16.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.89% 5.20% 6.62% 7.20% 8.92% 5.43% 5.82% -
ROE 1.44% 4.27% 3.45% 2.59% 1.59% 4.65% 3.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.47 210.13 134.15 89.17 42.80 222.04 166.69 -54.28%
EPS 3.06 8.96 7.17 5.46 3.33 9.71 7.82 -46.47%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.13 2.10 2.08 2.11 2.09 2.09 2.18 -1.53%
Adjusted Per Share Value based on latest NOSH - 135,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.18 99.72 63.72 41.78 20.08 87.19 64.50 -46.55%
EPS 1.50 4.25 3.41 2.56 1.56 3.81 3.03 -37.39%
DPS 0.00 0.00 0.47 0.47 0.00 0.00 0.00 -
NAPS 1.042 0.9966 0.988 0.9885 0.9803 0.8206 0.8436 15.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.655 0.645 0.67 0.69 0.71 0.77 -
P/RPS 1.32 0.31 0.48 0.75 1.61 0.32 0.46 101.80%
P/EPS 22.22 7.31 9.00 12.27 20.72 7.31 9.85 71.91%
EY 4.50 13.68 11.12 8.15 4.83 13.68 10.16 -41.86%
DY 0.00 0.00 1.55 1.49 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.31 0.32 0.33 0.34 0.35 -5.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.70 0.66 0.725 0.625 0.67 0.69 0.70 -
P/RPS 1.36 0.31 0.54 0.70 1.57 0.31 0.42 118.71%
P/EPS 22.88 7.37 10.11 11.45 20.12 7.10 8.95 86.85%
EY 4.37 13.57 9.89 8.74 4.97 14.08 11.17 -46.47%
DY 0.00 0.00 1.38 1.60 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.35 0.30 0.32 0.33 0.32 2.07%

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