[LONBISC] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -32.08%
YoY- -21.44%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 21,531 18,362 16,761 18,349 16,262 17,062 13,837 34.24%
PBT 4,396 3,512 3,097 2,867 3,187 3,195 2,860 33.15%
Tax -850 -850 -650 -1,163 -678 -267 -507 41.08%
NP 3,546 2,662 2,447 1,704 2,509 2,928 2,353 31.41%
-
NP to SH 3,546 2,662 2,447 1,704 2,509 2,928 2,353 31.41%
-
Tax Rate 19.34% 24.20% 20.99% 40.57% 21.27% 8.36% 17.73% -
Total Cost 17,985 15,700 14,314 16,645 13,753 14,134 11,484 34.82%
-
Net Worth 98,196 98,289 95,161 64,560 86,172 84,657 73,531 21.24%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,409 - - - 3,215 - - -
Div Payout % 96.15% - - - 128.15% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 98,196 98,289 95,161 64,560 86,172 84,657 73,531 21.24%
NOSH 68,192 68,256 67,972 64,560 64,307 63,652 58,825 10.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.47% 14.50% 14.60% 9.29% 15.43% 17.16% 17.01% -
ROE 3.61% 2.71% 2.57% 2.64% 2.91% 3.46% 3.20% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.57 26.90 24.66 28.42 25.29 26.81 23.52 21.65%
EPS 5.20 3.90 3.60 2.64 3.90 4.60 4.00 19.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.44 1.44 1.40 1.00 1.34 1.33 1.25 9.88%
Adjusted Per Share Value based on latest NOSH - 64,560
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.40 6.31 5.76 6.31 5.59 5.87 4.76 34.16%
EPS 1.22 0.92 0.84 0.59 0.86 1.01 0.81 31.36%
DPS 1.17 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.3377 0.338 0.3273 0.222 0.2963 0.2911 0.2529 21.23%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.42 2.57 2.13 2.20 2.42 2.34 2.12 -
P/RPS 7.66 9.55 8.64 7.74 9.57 8.73 9.01 -10.24%
P/EPS 46.54 65.90 59.17 83.35 62.03 50.87 53.00 -8.29%
EY 2.15 1.52 1.69 1.20 1.61 1.97 1.89 8.96%
DY 2.07 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 1.68 1.78 1.52 2.20 1.81 1.76 1.70 -0.78%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 28/02/05 29/11/04 30/08/04 01/07/04 24/02/04 14/11/03 -
Price 2.35 2.43 2.33 2.15 2.20 2.48 2.36 -
P/RPS 7.44 9.03 9.45 7.56 8.70 9.25 10.03 -18.04%
P/EPS 45.19 62.31 64.72 81.46 56.39 53.91 59.00 -16.27%
EY 2.21 1.60 1.55 1.23 1.77 1.85 1.69 19.56%
DY 2.13 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.63 1.69 1.66 2.15 1.64 1.86 1.89 -9.38%

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