[LONBISC] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -0.09%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 175,732 130,558 106,925 102,542 75,537 62,881 51,710 22.59%
PBT 13,341 12,992 19,645 20,652 14,673 12,322 11,277 2.83%
Tax -16 -3,206 -4,586 -5,266 -3,133 -1,937 -2,241 -56.08%
NP 13,325 9,785 15,058 15,385 11,540 10,385 9,036 6.68%
-
NP to SH 12,429 9,785 14,998 14,804 11,540 10,385 9,036 5.45%
-
Tax Rate 0.12% 24.68% 23.34% 25.50% 21.35% 15.72% 19.87% -
Total Cost 162,406 120,773 91,866 87,157 63,997 52,496 42,674 24.92%
-
Net Worth 162,393 134,639 119,090 109,358 98,212 86,258 39,990 26.28%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 5,188 12,435 13,930 4,546 - 2,666 -
Div Payout % - 53.02% 82.91% 94.10% 39.40% - 29.50% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 162,393 134,639 119,090 109,358 98,212 86,258 39,990 26.28%
NOSH 78,073 77,826 71,741 69,654 68,203 64,371 39,990 11.78%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.58% 7.49% 14.08% 15.00% 15.28% 16.52% 17.47% -
ROE 7.65% 7.27% 12.59% 13.54% 11.75% 12.04% 22.60% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 225.08 167.76 149.04 147.22 110.75 97.68 129.31 9.66%
EPS 15.92 12.57 20.91 21.25 16.92 16.13 18.07 -2.08%
DPS 0.00 6.67 17.33 20.00 6.67 0.00 6.67 -
NAPS 2.08 1.73 1.66 1.57 1.44 1.34 1.00 12.96%
Adjusted Per Share Value based on latest NOSH - 69,698
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 60.43 44.90 36.77 35.26 25.98 21.62 17.78 22.59%
EPS 4.27 3.37 5.16 5.09 3.97 3.57 3.11 5.42%
DPS 0.00 1.78 4.28 4.79 1.56 0.00 0.92 -
NAPS 0.5585 0.463 0.4095 0.3761 0.3378 0.2966 0.1375 26.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.70 1.02 1.69 1.76 2.42 2.42 2.00 -
P/RPS 0.31 0.61 1.13 1.20 2.19 2.48 1.55 -23.50%
P/EPS 4.40 8.11 8.08 8.28 14.30 15.00 8.85 -10.98%
EY 22.74 12.33 12.37 12.08 6.99 6.67 11.30 12.34%
DY 0.00 6.54 10.26 11.36 2.75 0.00 3.33 -
P/NAPS 0.34 0.59 1.02 1.12 1.68 1.81 2.00 -25.55%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 09/06/09 30/05/08 28/05/07 29/05/06 27/04/05 01/07/04 23/05/03 -
Price 0.87 1.02 1.65 1.76 2.35 2.20 2.25 -
P/RPS 0.39 0.61 1.11 1.20 2.12 2.25 1.74 -22.04%
P/EPS 5.46 8.11 7.89 8.28 13.89 13.64 9.96 -9.52%
EY 18.30 12.33 12.67 12.08 7.20 7.33 10.04 10.51%
DY 0.00 6.54 10.51 11.36 2.84 0.00 2.96 -
P/NAPS 0.42 0.59 0.99 1.12 1.63 1.64 2.25 -24.38%

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