[LONBISC] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.17%
YoY- -24.84%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 334,057 304,815 289,979 251,245 247,176 247,914 253,520 20.13%
PBT 22,043 18,877 18,789 15,422 14,912 14,850 14,218 33.84%
Tax -4,910 -3,960 -3,710 -318 -508 -531 -455 386.21%
NP 17,133 14,917 15,079 15,104 14,404 14,319 13,763 15.67%
-
NP to SH 14,187 12,175 12,364 12,196 11,821 11,624 11,092 17.77%
-
Tax Rate 22.27% 20.98% 19.75% 2.06% 3.41% 3.58% 3.20% -
Total Cost 316,924 289,898 274,900 236,141 232,772 233,595 239,757 20.38%
-
Net Worth 308,706 303,002 276,548 286,435 286,880 285,068 228,813 22.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 308,706 303,002 276,548 286,435 286,880 285,068 228,813 22.03%
NOSH 142,260 142,254 138,274 137,709 135,962 136,396 114,406 15.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.13% 4.89% 5.20% 6.01% 5.83% 5.78% 5.43% -
ROE 4.60% 4.02% 4.47% 4.26% 4.12% 4.08% 4.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 234.82 214.27 209.71 182.45 181.80 181.76 221.60 3.92%
EPS 9.97 8.56 8.94 8.86 8.69 8.52 9.70 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.13 2.00 2.08 2.11 2.09 2.00 5.57%
Adjusted Per Share Value based on latest NOSH - 137,709
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.88 104.83 99.72 86.40 85.00 85.26 87.19 20.12%
EPS 4.88 4.19 4.25 4.19 4.07 4.00 3.81 17.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0616 1.042 0.951 0.985 0.9866 0.9803 0.7869 22.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.68 0.68 0.655 0.645 0.67 0.69 0.71 -
P/RPS 0.29 0.32 0.31 0.35 0.37 0.38 0.32 -6.33%
P/EPS 6.82 7.95 7.33 7.28 7.71 8.10 7.32 -4.59%
EY 14.67 12.59 13.65 13.73 12.98 12.35 13.66 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.31 0.32 0.33 0.36 -9.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.675 0.70 0.66 0.725 0.625 0.67 0.69 -
P/RPS 0.29 0.33 0.31 0.40 0.34 0.37 0.31 -4.33%
P/EPS 6.77 8.18 7.38 8.19 7.19 7.86 7.12 -3.29%
EY 14.77 12.23 13.55 12.22 13.91 12.72 14.05 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.33 0.35 0.30 0.32 0.35 -7.75%

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