[LONBISC] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 32.7%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 172,043 160,172 146,928 138,163 134,896 127,747 123,196 24.91%
PBT 9,518 7,335 8,619 9,256 9,615 12,062 13,743 -21.70%
Tax 3,640 2,282 1,427 1,247 -1,719 -1,943 -2,375 -
NP 13,158 9,617 10,046 10,503 7,896 10,119 11,368 10.22%
-
NP to SH 12,486 9,084 10,046 10,503 7,915 10,122 11,376 6.39%
-
Tax Rate -38.24% -31.11% -16.56% -13.47% 17.88% 16.11% 17.28% -
Total Cost 158,885 150,555 136,882 127,660 127,000 117,628 111,828 26.35%
-
Net Worth 162,446 157,573 155,394 77,685 134,568 136,289 130,676 15.59%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,884 7,773 10,787 13,541 19,072 24,513 21,499 -68.00%
Div Payout % 31.11% 85.57% 107.38% 128.93% 240.97% 242.18% 188.99% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 162,446 157,573 155,394 77,685 134,568 136,289 130,676 15.59%
NOSH 78,099 78,006 78,087 77,685 77,785 77,879 77,783 0.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.65% 6.00% 6.84% 7.60% 5.85% 7.92% 9.23% -
ROE 7.69% 5.76% 6.46% 13.52% 5.88% 7.43% 8.71% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 220.29 205.33 188.16 177.85 173.42 164.03 158.38 24.57%
EPS 15.99 11.65 12.87 13.52 10.18 13.00 14.63 6.09%
DPS 5.00 10.00 13.87 17.41 24.52 31.48 27.64 -67.98%
NAPS 2.08 2.02 1.99 1.00 1.73 1.75 1.68 15.28%
Adjusted Per Share Value based on latest NOSH - 77,685
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 59.17 55.08 50.53 47.51 46.39 43.93 42.37 24.91%
EPS 4.29 3.12 3.45 3.61 2.72 3.48 3.91 6.37%
DPS 1.34 2.67 3.71 4.66 6.56 8.43 7.39 -67.93%
NAPS 0.5587 0.5419 0.5344 0.2672 0.4628 0.4687 0.4494 15.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.70 0.80 0.89 1.00 1.02 1.20 1.33 -
P/RPS 0.32 0.39 0.47 0.56 0.59 0.73 0.84 -47.41%
P/EPS 4.38 6.87 6.92 7.40 10.02 9.23 9.09 -38.51%
EY 22.84 14.56 14.46 13.52 9.98 10.83 11.00 62.68%
DY 7.14 12.50 15.58 17.41 24.04 26.23 20.78 -50.91%
P/NAPS 0.34 0.40 0.45 1.00 0.59 0.69 0.79 -42.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 09/06/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 26/11/07 -
Price 0.87 0.70 0.78 0.99 1.02 1.15 1.28 -
P/RPS 0.39 0.34 0.41 0.56 0.59 0.70 0.81 -38.54%
P/EPS 5.44 6.01 6.06 7.32 10.02 8.85 8.75 -27.13%
EY 18.38 16.64 16.49 13.66 9.98 11.30 11.43 37.21%
DY 5.75 14.29 17.78 17.59 24.04 27.37 21.59 -58.57%
P/NAPS 0.42 0.35 0.39 0.99 0.59 0.66 0.76 -32.63%

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