[LONBISC] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 98.08%
YoY- 13.27%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 104,697 63,803 63,095 58,384 65,963 59,734 63,833 39.12%
PBT 5,667 3,801 3,828 5,493 2,300 3,291 3,766 31.34%
Tax -2,847 -288 -288 -287 545 -478 -311 338.19%
NP 2,820 3,513 3,540 5,206 2,845 2,813 3,455 -12.67%
-
NP to SH 2,461 2,465 2,896 4,542 2,293 2,090 2,699 -5.97%
-
Tax Rate 50.24% 7.58% 7.52% 5.22% -23.70% 14.52% 8.26% -
Total Cost 101,877 60,290 59,555 53,178 63,118 56,921 60,378 41.77%
-
Net Worth 276,548 286,435 286,880 285,068 228,813 244,956 259,957 4.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 1,377 - - - - - -
Div Payout % - 55.87% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 276,548 286,435 286,880 285,068 228,813 244,956 259,957 4.21%
NOSH 138,274 137,709 135,962 136,396 114,406 112,365 128,057 5.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.69% 5.51% 5.61% 8.92% 4.31% 4.71% 5.41% -
ROE 0.89% 0.86% 1.01% 1.59% 1.00% 0.85% 1.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.72 46.33 46.41 42.80 57.66 53.16 49.85 32.17%
EPS 1.78 1.79 2.13 3.33 2.01 1.86 2.42 -18.53%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.08 2.11 2.09 2.00 2.18 2.03 -0.98%
Adjusted Per Share Value based on latest NOSH - 136,396
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.01 21.94 21.70 20.08 22.68 20.54 21.95 39.14%
EPS 0.85 0.85 1.00 1.56 0.79 0.72 0.93 -5.82%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.951 0.985 0.9866 0.9803 0.7869 0.8424 0.894 4.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.655 0.645 0.67 0.69 0.71 0.77 0.73 -
P/RPS 0.87 1.39 1.44 1.61 1.23 1.45 1.46 -29.20%
P/EPS 36.80 36.03 31.46 20.72 35.42 41.40 34.64 4.11%
EY 2.72 2.78 3.18 4.83 2.82 2.42 2.89 -3.96%
DY 0.00 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.32 0.33 0.36 0.35 0.36 -5.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.66 0.725 0.625 0.67 0.69 0.70 0.76 -
P/RPS 0.87 1.56 1.35 1.57 1.20 1.32 1.52 -31.08%
P/EPS 37.08 40.50 29.34 20.12 34.43 37.63 36.06 1.87%
EY 2.70 2.47 3.41 4.97 2.90 2.66 2.77 -1.69%
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.30 0.32 0.35 0.32 0.37 -7.35%

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