[LONBISC] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 140.63%
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 121,479 127,823 118,686 101,222 84,035 62,026 51,450 15.37%
PBT 9,321 8,627 10,563 9,114 5,989 7,910 10,452 -1.88%
Tax -575 -522 -3,101 -775 -695 -1,730 -2,540 -21.91%
NP 8,746 8,105 7,462 8,339 5,294 6,180 7,912 1.68%
-
NP to SH 7,438 6,709 5,419 7,616 4,761 6,180 7,884 -0.96%
-
Tax Rate 6.17% 6.05% 29.36% 8.50% 11.60% 21.87% 24.30% -
Total Cost 112,733 119,718 111,224 92,883 78,741 55,846 43,538 17.16%
-
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,362 - - - 4,448 - - -
Div Payout % 18.32% - - - 93.44% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
NOSH 136,227 118,286 96,081 83,144 78,049 77,833 71,283 11.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.20% 6.34% 6.29% 8.24% 6.30% 9.96% 15.38% -
ROE 2.59% 2.79% 2.66% 4.20% 3.02% 4.54% 6.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.17 108.06 123.53 121.74 107.67 79.69 72.18 3.58%
EPS 5.46 6.01 5.64 9.16 6.10 7.94 11.06 -11.08%
DPS 1.00 0.00 0.00 0.00 5.70 0.00 0.00 -
NAPS 2.11 2.03 2.12 2.18 2.02 1.75 1.72 3.46%
Adjusted Per Share Value based on latest NOSH - 83,196
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.78 43.96 40.82 34.81 28.90 21.33 17.69 15.38%
EPS 2.56 2.31 1.86 2.62 1.64 2.13 2.71 -0.94%
DPS 0.47 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.9885 0.8258 0.7005 0.6233 0.5422 0.4684 0.4216 15.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.67 0.73 1.07 1.01 0.80 1.20 1.84 -
P/RPS 0.75 0.68 0.87 0.83 0.74 1.51 2.55 -18.43%
P/EPS 12.27 12.87 18.97 11.03 13.11 15.11 16.64 -4.94%
EY 8.15 7.77 5.27 9.07 7.62 6.62 6.01 5.20%
DY 1.49 0.00 0.00 0.00 7.12 0.00 0.00 -
P/NAPS 0.32 0.36 0.50 0.46 0.40 0.69 1.07 -18.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.625 0.76 1.00 1.03 0.70 1.15 1.80 -
P/RPS 0.70 0.70 0.81 0.85 0.65 1.44 2.49 -19.04%
P/EPS 11.45 13.40 17.73 11.24 11.48 14.48 16.27 -5.68%
EY 8.74 7.46 5.64 8.89 8.71 6.90 6.14 6.05%
DY 1.60 0.00 0.00 0.00 8.14 0.00 0.00 -
P/NAPS 0.30 0.37 0.47 0.47 0.35 0.66 1.05 -18.82%

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