[LONBISC] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 14.83%
YoY- 45.02%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 168,070 124,052 102,900 100,832 70,246 61,798 47,324 23.49%
PBT 11,978 15,820 20,904 21,042 13,218 12,110 9,616 3.72%
Tax -1,390 -3,460 -5,080 -5,380 -3,000 -1,548 -2,108 -6.69%
NP 10,588 12,360 15,824 15,662 10,218 10,562 7,508 5.89%
-
NP to SH 9,522 12,360 15,768 14,818 10,218 10,562 7,508 4.03%
-
Tax Rate 11.60% 21.87% 24.30% 25.57% 22.70% 12.78% 21.92% -
Total Cost 157,482 111,692 87,076 85,170 60,028 51,236 39,816 25.72%
-
Net Worth 157,659 136,209 122,608 110,756 98,223 84,725 39,999 25.65%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 8,897 - - - - - - -
Div Payout % 93.44% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 157,659 136,209 122,608 110,756 98,223 84,725 39,999 25.65%
NOSH 78,049 77,833 71,283 68,792 68,210 63,703 39,999 11.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.30% 9.96% 15.38% 15.53% 14.55% 17.09% 15.87% -
ROE 6.04% 9.07% 12.86% 13.38% 10.40% 12.47% 18.77% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 215.34 159.38 144.35 146.57 102.98 97.01 118.31 10.48%
EPS 12.20 15.88 22.12 21.54 14.98 16.58 18.76 -6.91%
DPS 11.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.75 1.72 1.61 1.44 1.33 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 68,799
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 57.80 42.66 35.39 34.68 24.16 21.25 16.27 23.50%
EPS 3.27 4.25 5.42 5.10 3.51 3.63 2.58 4.02%
DPS 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5422 0.4684 0.4216 0.3809 0.3378 0.2914 0.1376 25.65%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.80 1.20 1.84 1.79 2.57 2.34 1.94 -
P/RPS 0.37 0.75 1.27 1.22 2.50 2.41 1.64 -21.95%
P/EPS 6.56 7.56 8.32 8.31 17.16 14.11 10.34 -7.29%
EY 15.25 13.23 12.02 12.03 5.83 7.09 9.68 7.86%
DY 14.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.69 1.07 1.11 1.78 1.76 1.94 -23.11%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 27/02/06 28/02/05 24/02/04 10/03/03 -
Price 0.70 1.15 1.80 1.77 2.43 2.48 2.03 -
P/RPS 0.33 0.72 1.25 1.21 2.36 2.56 1.72 -24.03%
P/EPS 5.74 7.24 8.14 8.22 16.22 14.96 10.82 -10.01%
EY 17.43 13.81 12.29 12.17 6.16 6.69 9.25 11.12%
DY 16.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.66 1.05 1.10 1.69 1.86 2.03 -25.37%

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