[LONBISC] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -75.07%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 58,111 46,656 39,028 30,263 24,239 22,847 16,761 23.01%
PBT 7,744 3,873 3,243 3,880 4,741 4,681 3,097 16.49%
Tax -2,376 -351 -752 -932 -1,310 -1,455 -650 24.10%
NP 5,368 3,522 2,491 2,948 3,431 3,226 2,447 13.98%
-
NP to SH 4,339 3,165 2,491 2,948 3,397 3,226 2,447 10.01%
-
Tax Rate 30.68% 9.06% 23.19% 24.02% 27.63% 31.08% 20.99% -
Total Cost 52,743 43,134 36,537 27,315 20,808 19,621 14,314 24.26%
-
Net Worth 203,510 176,573 126,779 130,676 117,971 102,489 95,161 13.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 1,898 - - - - -
Div Payout % - - 76.21% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,510 176,573 126,779 130,676 117,971 102,489 95,161 13.50%
NOSH 95,995 83,289 63,708 77,783 71,066 68,784 67,972 5.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.24% 7.55% 6.38% 9.74% 14.15% 14.12% 14.60% -
ROE 2.13% 1.79% 1.96% 2.26% 2.88% 3.15% 2.57% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 60.54 56.02 61.26 38.91 34.11 33.22 24.66 16.13%
EPS 4.52 3.80 3.91 3.79 4.78 4.69 3.60 3.86%
DPS 0.00 0.00 2.98 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 1.99 1.68 1.66 1.49 1.40 7.15%
Adjusted Per Share Value based on latest NOSH - 77,783
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.98 16.04 13.42 10.41 8.34 7.86 5.76 23.02%
EPS 1.49 1.09 0.86 1.01 1.17 1.11 0.84 10.01%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.6999 0.6072 0.436 0.4494 0.4057 0.3525 0.3273 13.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.07 1.00 0.89 1.33 1.84 2.10 2.13 -
P/RPS 1.77 1.79 1.45 3.42 5.39 6.32 8.64 -23.21%
P/EPS 23.67 26.32 22.76 35.09 38.49 44.78 59.17 -14.15%
EY 4.22 3.80 4.39 2.85 2.60 2.23 1.69 16.46%
DY 0.00 0.00 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.45 0.79 1.11 1.41 1.52 -16.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 -
Price 1.04 1.05 0.78 1.28 1.85 2.00 2.33 -
P/RPS 1.72 1.87 1.27 3.29 5.42 6.02 9.45 -24.70%
P/EPS 23.01 27.63 19.95 33.77 38.70 42.64 64.72 -15.82%
EY 4.35 3.62 5.01 2.96 2.58 2.35 1.55 18.75%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.39 0.76 1.11 1.34 1.66 -18.39%

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