[LONBISC] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 8.61%
YoY- 68.38%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 247,176 247,914 253,520 263,053 268,420 265,165 259,286 -3.12%
PBT 14,912 14,850 14,218 18,538 16,458 15,511 18,394 -13.00%
Tax -508 -531 -455 1,176 1,618 1,204 -961 -34.49%
NP 14,404 14,319 13,763 19,714 18,076 16,715 17,433 -11.89%
-
NP to SH 11,821 11,624 11,092 16,227 14,941 13,322 13,651 -9.11%
-
Tax Rate 3.41% 3.58% 3.20% -6.34% -9.83% -7.76% 5.22% -
Total Cost 232,772 233,595 239,757 243,339 250,344 248,450 241,853 -2.50%
-
Net Worth 286,880 285,068 228,813 244,956 259,957 222,549 191,940 30.56%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 286,880 285,068 228,813 244,956 259,957 222,549 191,940 30.56%
NOSH 135,962 136,396 114,406 112,365 128,057 102,557 95,970 26.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.83% 5.78% 5.43% 7.49% 6.73% 6.30% 6.72% -
ROE 4.12% 4.08% 4.85% 6.62% 5.75% 5.99% 7.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.80 181.76 221.60 234.10 209.61 258.55 270.17 -23.11%
EPS 8.69 8.52 9.70 14.44 11.67 12.99 14.22 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.09 2.00 2.18 2.03 2.17 2.00 3.61%
Adjusted Per Share Value based on latest NOSH - 112,365
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.00 85.26 87.19 90.46 92.31 91.19 89.17 -3.12%
EPS 4.07 4.00 3.81 5.58 5.14 4.58 4.69 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9866 0.9803 0.7869 0.8424 0.894 0.7653 0.6601 30.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.67 0.69 0.71 0.77 0.73 0.71 0.86 -
P/RPS 0.37 0.38 0.32 0.33 0.35 0.27 0.32 10.11%
P/EPS 7.71 8.10 7.32 5.33 6.26 5.47 6.05 17.45%
EY 12.98 12.35 13.66 18.75 15.98 18.30 16.54 -14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.36 0.35 0.36 0.33 0.43 -17.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.625 0.67 0.69 0.70 0.76 0.82 0.76 -
P/RPS 0.34 0.37 0.31 0.30 0.36 0.32 0.28 13.75%
P/EPS 7.19 7.86 7.12 4.85 6.51 6.31 5.34 21.82%
EY 13.91 12.72 14.05 20.63 15.35 15.84 18.72 -17.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.35 0.32 0.37 0.38 0.38 -14.51%

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