[LONBISC] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 9.63%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 39,028 40,244 35,893 31,763 30,263 36,977 28,744 22.54%
PBT 3,243 -488 1,834 4,030 3,880 -129 4,281 -16.85%
Tax -752 3,652 -675 -798 -932 686 -899 -11.19%
NP 2,491 3,164 1,159 3,232 2,948 557 3,382 -18.39%
-
NP to SH 2,491 3,164 1,159 3,232 2,948 576 3,366 -18.13%
-
Tax Rate 23.19% - 36.80% 19.80% 24.02% - 21.00% -
Total Cost 36,537 37,080 34,734 28,531 27,315 36,420 25,362 27.47%
-
Net Worth 155,394 77,685 134,568 136,289 130,676 72,432 119,137 19.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,327 3,884 3,889 3,013 - 9,416 9,330 -60.27%
Div Payout % 93.42% 122.77% 335.57% 93.25% - 1,634.76% 277.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 155,394 77,685 134,568 136,289 130,676 72,432 119,137 19.32%
NOSH 78,087 77,685 77,785 77,879 77,783 72,432 71,769 5.76%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.38% 7.86% 3.23% 10.18% 9.74% 1.51% 11.77% -
ROE 1.60% 4.07% 0.86% 2.37% 2.26% 0.80% 2.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.98 51.80 46.14 40.78 38.91 51.05 40.05 15.86%
EPS 3.19 4.07 1.49 4.15 3.79 0.80 4.69 -22.60%
DPS 2.98 5.00 5.00 3.87 0.00 13.00 13.00 -62.44%
NAPS 1.99 1.00 1.73 1.75 1.68 1.00 1.66 12.81%
Adjusted Per Share Value based on latest NOSH - 77,879
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.42 13.84 12.34 10.92 10.41 12.72 9.89 22.49%
EPS 0.86 1.09 0.40 1.11 1.01 0.20 1.16 -18.04%
DPS 0.80 1.34 1.34 1.04 0.00 3.24 3.21 -60.29%
NAPS 0.5344 0.2672 0.4628 0.4687 0.4494 0.2491 0.4097 19.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.89 1.00 1.02 1.20 1.33 1.57 1.69 -
P/RPS 1.78 1.93 2.21 2.94 3.42 3.08 4.22 -43.66%
P/EPS 27.90 24.55 68.46 28.92 35.09 197.43 36.03 -15.63%
EY 3.58 4.07 1.46 3.46 2.85 0.51 2.78 18.31%
DY 3.35 5.00 4.90 3.23 0.00 8.28 7.69 -42.44%
P/NAPS 0.45 1.00 0.59 0.69 0.79 1.57 1.02 -41.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 26/11/07 02/10/07 28/05/07 -
Price 0.78 0.99 1.02 1.15 1.28 1.33 1.65 -
P/RPS 1.56 1.91 2.21 2.82 3.29 2.61 4.12 -47.56%
P/EPS 24.45 24.31 68.46 27.71 33.77 167.25 35.18 -21.48%
EY 4.09 4.11 1.46 3.61 2.96 0.60 2.84 27.44%
DY 3.82 5.05 4.90 3.37 0.00 9.77 7.88 -38.20%
P/NAPS 0.39 0.99 0.59 0.66 0.76 1.33 0.99 -46.17%

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