[LONBISC] YoY Annualized Quarter 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- -11.24%
YoY- 12.55%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 385,937 373,316 349,046 247,042 250,076 245,053 202,858 11.30%
PBT 27,120 22,446 21,256 17,496 15,890 15,698 18,538 6.53%
Tax -4,781 -4,157 -3,817 -1,150 -1,333 -4,182 -1,758 18.12%
NP 22,338 18,289 17,438 16,345 14,557 11,516 16,780 4.87%
-
NP to SH 19,036 15,292 14,854 13,204 11,732 8,297 15,533 3.44%
-
Tax Rate 17.63% 18.52% 17.96% 6.57% 8.39% 26.64% 9.48% -
Total Cost 363,598 355,026 331,608 230,697 235,518 233,537 186,078 11.80%
-
Net Worth 393,586 365,115 300,909 287,283 245,291 204,552 177,490 14.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 1,957 1,841 - - - -
Div Payout % - - 13.18% 13.95% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 393,586 365,115 300,909 287,283 245,291 204,552 177,490 14.18%
NOSH 186,533 186,533 146,785 138,117 112,519 96,033 87,005 13.54%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.79% 4.90% 5.00% 6.62% 5.82% 4.70% 8.27% -
ROE 4.84% 4.19% 4.94% 4.60% 4.78% 4.06% 8.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 206.90 207.56 237.79 178.86 222.25 255.17 233.16 -1.97%
EPS 10.20 8.51 10.12 9.56 10.43 8.64 17.85 -8.89%
DPS 0.00 0.00 1.33 1.33 0.00 0.00 0.00 -
NAPS 2.11 2.03 2.05 2.08 2.18 2.13 2.04 0.56%
Adjusted Per Share Value based on latest NOSH - 137,709
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 132.72 128.38 120.04 84.96 86.00 84.27 69.76 11.30%
EPS 6.55 5.26 5.11 4.54 4.03 2.85 5.34 3.45%
DPS 0.00 0.00 0.67 0.63 0.00 0.00 0.00 -
NAPS 1.3535 1.2556 1.0348 0.988 0.8436 0.7035 0.6104 14.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.795 0.78 0.89 0.645 0.77 1.02 1.05 -
P/RPS 0.38 0.38 0.37 0.36 0.35 0.40 0.45 -2.77%
P/EPS 7.79 9.17 8.79 6.75 7.38 11.81 5.88 4.79%
EY 12.84 10.90 11.37 14.82 13.54 8.47 17.00 -4.56%
DY 0.00 0.00 1.50 2.07 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.43 0.31 0.35 0.48 0.51 -4.78%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 07/06/11 31/05/10 -
Price 0.77 0.81 0.88 0.725 0.70 0.91 1.04 -
P/RPS 0.37 0.39 0.37 0.41 0.31 0.36 0.45 -3.20%
P/EPS 7.55 9.53 8.70 7.58 6.71 10.53 5.83 4.39%
EY 13.25 10.50 11.50 13.19 14.90 9.49 17.17 -4.22%
DY 0.00 0.00 1.52 1.84 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.43 0.35 0.32 0.43 0.51 -5.63%

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