[LONBISC] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[LONBISC] LONDON BISCUITS BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -4.88%

YoY- 1.31%

Quarter Report

LONBISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	202,858	175,732	130,558	106,925	102,542	75,537	62,881	21.54%
YoY %	15.44%	34.60%	22.10%	4.27%	35.75%	20.13%	-	-
Horiz. %	322.61%	279.47%	207.63%	170.04%	163.07%	120.13%	100.00%	-
PBT	18,538	13,341	12,992	19,645	20,652	14,673	12,322	7.04%
YoY %	38.96%	2.69%	-33.87%	-4.88%	40.75%	19.08%	-	-
Horiz. %	150.45%	108.27%	105.44%	159.43%	167.60%	119.08%	100.00%	-
Tax	-1,758	-16	-3,206	-4,586	-5,266	-3,133	-1,937	-1.60%
YoY %	-10,887.50%	99.50%	30.09%	12.91%	-68.08%	-61.74%	-	-
Horiz. %	90.76%	0.83%	165.51%	236.76%	271.86%	161.74%	100.00%	-
NP	16,780	13,325	9,785	15,058	15,385	11,540	10,385	8.32%
YoY %	25.93%	36.18%	-35.02%	-2.13%	33.32%	11.12%	-	-
Horiz. %	161.58%	128.31%	94.22%	145.00%	148.15%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,533	12,429	9,785	14,998	14,804	11,540	10,385	6.93%
YoY %	24.97%	27.02%	-34.76%	1.31%	28.28%	11.12%	-	-
Horiz. %	149.57%	119.68%	94.22%	144.42%	142.55%	111.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.48%	0.12%	24.68%	23.34%	25.50%	21.35%	15.72%	-
YoY %	7,800.00%	-99.51%	5.74%	-8.47%	19.44%	35.81%	-	-
Horiz. %	60.31%	0.76%	157.00%	148.47%	162.21%	135.81%	100.00%	-
Total Cost	186,078	162,406	120,773	91,866	87,157	63,997	52,496	23.46%
YoY %	14.58%	34.47%	31.47%	5.40%	36.19%	21.91%	-	-
Horiz. %	354.46%	309.37%	230.06%	175.00%	166.03%	121.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,490	162,393	134,639	119,090	109,358	98,212	86,258	12.77%
YoY %	9.30%	20.61%	13.06%	8.90%	11.35%	13.86%	-	-
Horiz. %	205.77%	188.26%	156.09%	138.06%	126.78%	113.86%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	5,188	12,435	13,930	4,546	-	-
YoY %	-	-	-58.28%	-10.73%	206.42%	0.00%	-	-
Horiz. %	-	-	114.12%	273.54%	306.42%	100.00%	-	-
Div Payout %	-	-	53.02%	82.91%	94.10%	39.40%	-	-
YoY %	-	-	-36.05%	-11.89%	138.83%	0.00%	-	-
Horiz. %	-	-	134.57%	210.43%	238.83%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	177,490	162,393	134,639	119,090	109,358	98,212	86,258	12.77%
YoY %	9.30%	20.61%	13.06%	8.90%	11.35%	13.86%	-	-
Horiz. %	205.77%	188.26%	156.09%	138.06%	126.78%	113.86%	100.00%	-
NOSH	87,005	78,073	77,826	71,741	69,654	68,203	64,371	5.14%
YoY %	11.44%	0.32%	8.48%	3.00%	2.13%	5.95%	-	-
Horiz. %	135.16%	121.29%	120.90%	111.45%	108.21%	105.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.27%	7.58%	7.49%	14.08%	15.00%	15.28%	16.52%	-
YoY %	9.10%	1.20%	-46.80%	-6.13%	-1.83%	-7.51%	-	-
Horiz. %	50.06%	45.88%	45.34%	85.23%	90.80%	92.49%	100.00%	-
ROE	8.75%	7.65%	7.27%	12.59%	13.54%	11.75%	12.04%	-
YoY %	14.38%	5.23%	-42.26%	-7.02%	15.23%	-2.41%	-	-
Horiz. %	72.67%	63.54%	60.38%	104.57%	112.46%	97.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	233.16	225.08	167.76	149.04	147.22	110.75	97.68	15.59%
YoY %	3.59%	34.17%	12.56%	1.24%	32.93%	13.38%	-	-
Horiz. %	238.70%	230.43%	171.74%	152.58%	150.72%	113.38%	100.00%	-
EPS	17.85	15.92	12.57	20.91	21.25	16.92	16.13	1.70%
YoY %	12.12%	26.65%	-39.89%	-1.60%	25.59%	4.90%	-	-
Horiz. %	110.66%	98.70%	77.93%	129.63%	131.74%	104.90%	100.00%	-
DPS	0.00	0.00	6.67	17.33	20.00	6.67	0.00	-
YoY %	0.00%	0.00%	-61.51%	-13.35%	199.85%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	259.82%	299.85%	100.00%	-	-
NAPS	2.04	2.08	1.73	1.66	1.57	1.44	1.34	7.25%
YoY %	-1.92%	20.23%	4.22%	5.73%	9.03%	7.46%	-	-
Horiz. %	152.24%	155.22%	129.10%	123.88%	117.16%	107.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 71,769
RPS	69.76	60.43	44.90	36.77	35.26	25.98	21.62	21.54%
YoY %	15.44%	34.59%	22.11%	4.28%	35.72%	20.17%	-	-
Horiz. %	322.66%	279.51%	207.68%	170.07%	163.09%	120.17%	100.00%	-
EPS	5.34	4.27	3.37	5.16	5.09	3.97	3.57	6.93%
YoY %	25.06%	26.71%	-34.69%	1.38%	28.21%	11.20%	-	-
Horiz. %	149.58%	119.61%	94.40%	144.54%	142.58%	111.20%	100.00%	-
DPS	0.00	0.00	1.78	4.28	4.79	1.56	0.00	-
YoY %	0.00%	0.00%	-58.41%	-10.65%	207.05%	0.00%	-	-
Horiz. %	0.00%	0.00%	114.10%	274.36%	307.05%	100.00%	-	-
NAPS	0.6104	0.5585	0.463	0.4095	0.3761	0.3378	0.2966	12.77%
YoY %	9.29%	20.63%	13.06%	8.88%	11.34%	13.89%	-	-
Horiz. %	205.80%	188.30%	156.10%	138.06%	126.80%	113.89%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.05	0.70	1.02	1.69	1.76	2.42	2.42	-
P/RPS	0.45	0.31	0.61	1.13	1.20	2.19	2.48	-24.74%
YoY %	45.16%	-49.18%	-46.02%	-5.83%	-45.21%	-11.69%	-	-
Horiz. %	18.15%	12.50%	24.60%	45.56%	48.39%	88.31%	100.00%	-
P/EPS	5.88	4.40	8.11	8.08	8.28	14.30	15.00	-14.44%
YoY %	33.64%	-45.75%	0.37%	-2.42%	-42.10%	-4.67%	-	-
Horiz. %	39.20%	29.33%	54.07%	53.87%	55.20%	95.33%	100.00%	-
EY	17.00	22.74	12.33	12.37	12.08	6.99	6.67	16.86%
YoY %	-25.24%	84.43%	-0.32%	2.40%	72.82%	4.80%	-	-
Horiz. %	254.87%	340.93%	184.86%	185.46%	181.11%	104.80%	100.00%	-
DY	0.00	0.00	6.54	10.26	11.36	2.75	0.00	-
YoY %	0.00%	0.00%	-36.26%	-9.68%	313.09%	0.00%	-	-
Horiz. %	0.00%	0.00%	237.82%	373.09%	413.09%	100.00%	-	-
P/NAPS	0.51	0.34	0.59	1.02	1.12	1.68	1.81	-19.02%
YoY %	50.00%	-42.37%	-42.16%	-8.93%	-33.33%	-7.18%	-	-
Horiz. %	28.18%	18.78%	32.60%	56.35%	61.88%	92.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	09/06/09	30/05/08	28/05/07	29/05/06	27/04/05	01/07/04	-
Price	1.04	0.87	1.02	1.65	1.76	2.35	2.20	-
P/RPS	0.45	0.39	0.61	1.11	1.20	2.12	2.25	-23.51%
YoY %	15.38%	-36.07%	-45.05%	-7.50%	-43.40%	-5.78%	-	-
Horiz. %	20.00%	17.33%	27.11%	49.33%	53.33%	94.22%	100.00%	-
P/EPS	5.83	5.46	8.11	7.89	8.28	13.89	13.64	-13.20%
YoY %	6.78%	-32.68%	2.79%	-4.71%	-40.39%	1.83%	-	-
Horiz. %	42.74%	40.03%	59.46%	57.84%	60.70%	101.83%	100.00%	-
EY	17.17	18.30	12.33	12.67	12.08	7.20	7.33	15.23%
YoY %	-6.17%	48.42%	-2.68%	4.88%	67.78%	-1.77%	-	-
Horiz. %	234.24%	249.66%	168.21%	172.85%	164.80%	98.23%	100.00%	-
DY	0.00	0.00	6.54	10.51	11.36	2.84	0.00	-
YoY %	0.00%	0.00%	-37.77%	-7.48%	300.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	230.28%	370.07%	400.00%	100.00%	-	-
P/NAPS	0.51	0.42	0.59	0.99	1.12	1.63	1.64	-17.68%
YoY %	21.43%	-28.81%	-40.40%	-11.61%	-31.29%	-0.61%	-	-
Horiz. %	31.10%	25.61%	35.98%	60.37%	68.29%	99.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos