[LONBISC] QoQ 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- 8.79%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter 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 25,304 21,531 18,362 16,761 18,349 16,262 25.41%
PBT 4,681 3,533 4,396 3,512 3,097 2,867 3,187 29.18%
Tax -1,455 -686 -850 -850 -650 -1,163 -678 66.29%
NP 3,226 2,847 3,546 2,662 2,447 1,704 2,509 18.22%
-
NP to SH 3,226 2,847 3,546 2,662 2,447 1,704 2,509 18.22%
-
Tax Rate 31.08% 19.42% 19.34% 24.20% 20.99% 40.57% 21.27% -
Total Cost 19,621 22,457 17,985 15,700 14,314 16,645 13,753 26.70%
-
Net Worth 102,489 68,329 98,196 98,289 95,161 64,560 86,172 12.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 3,409 - - - 3,215 -
Div Payout % - - 96.15% - - - 128.15% -
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 68,329 98,196 98,289 95,161 64,560 86,172 12.24%
NOSH 68,784 68,329 68,192 68,256 67,972 64,560 64,307 4.58%
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% 11.25% 16.47% 14.50% 14.60% 9.29% 15.43% -
ROE 3.15% 4.17% 3.61% 2.71% 2.57% 2.64% 2.91% -
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 37.03 31.57 26.90 24.66 28.42 25.29 19.92%
EPS 4.69 4.17 5.20 3.90 3.60 2.64 3.90 13.07%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.49 1.00 1.44 1.44 1.40 1.00 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 8.70 7.40 6.31 5.76 6.31 5.59 25.48%
EPS 1.11 0.98 1.22 0.92 0.84 0.59 0.86 18.52%
DPS 0.00 0.00 1.17 0.00 0.00 0.00 1.11 -
NAPS 0.3525 0.235 0.3377 0.338 0.3273 0.222 0.2963 12.26%
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 5.97 7.66 9.55 8.64 7.74 9.57 -24.14%
P/EPS 44.78 53.04 46.54 65.90 59.17 83.35 62.03 -19.51%
EY 2.23 1.89 2.15 1.52 1.69 1.20 1.61 24.23%
DY 0.00 0.00 2.07 0.00 0.00 0.00 2.07 -
P/NAPS 1.41 2.21 1.68 1.78 1.52 2.20 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 5.86 7.44 9.03 9.45 7.56 8.70 -21.75%
P/EPS 42.64 52.08 45.19 62.31 64.72 81.46 56.39 -16.98%
EY 2.35 1.92 2.21 1.60 1.55 1.23 1.77 20.77%
DY 0.00 0.00 2.13 0.00 0.00 0.00 2.27 -
P/NAPS 1.34 2.17 1.63 1.69 1.66 2.15 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