[LONBISC] YoY 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- 40.63%
YoY- 96.08%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 63,095 63,833 60,578 54,566 45,007 31,763 27,212 15.03%
PBT 3,828 3,766 2,819 5,241 2,746 4,030 5,711 -6.44%
Tax -288 -311 -725 -424 57 -798 -1,230 -21.47%
NP 3,540 3,455 2,094 4,817 2,803 3,232 4,481 -3.84%
-
NP to SH 2,896 2,699 1,080 4,451 2,270 3,232 4,486 -7.02%
-
Tax Rate 7.52% 8.26% 25.72% 8.09% -2.08% 19.80% 21.54% -
Total Cost 59,555 60,378 58,484 49,749 42,204 28,531 22,731 17.39%
-
Net Worth 286,880 259,957 204,428 181,367 157,573 136,289 122,669 15.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,121 3,013 - -
Div Payout % - - - - 93.47% 93.25% - -
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 286,880 259,957 204,428 181,367 157,573 136,289 122,669 15.19%
NOSH 135,962 128,057 96,428 83,196 78,006 77,879 71,319 11.34%
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 5.61% 5.41% 3.46% 8.83% 6.23% 10.18% 16.47% -
ROE 1.01% 1.04% 0.53% 2.45% 1.44% 2.37% 3.66% -
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 46.41 49.85 62.82 65.59 57.70 40.78 38.16 3.31%
EPS 2.13 2.42 1.12 5.35 2.91 4.15 6.29 -16.49%
DPS 0.00 0.00 0.00 0.00 2.72 3.87 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 21.70 21.95 20.83 18.77 15.48 10.92 9.36 15.02%
EPS 1.00 0.93 0.37 1.53 0.78 1.11 1.54 -6.93%
DPS 0.00 0.00 0.00 0.00 0.73 1.04 0.00 -
NAPS 0.9866 0.894 0.703 0.6237 0.5419 0.4687 0.4219 15.19%
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 1.44 1.46 1.70 1.54 1.39 2.94 4.82 -18.22%
P/EPS 31.46 34.64 95.54 18.88 27.49 28.92 29.25 1.22%
EY 3.18 2.89 1.05 5.30 3.64 3.46 3.42 -1.20%
DY 0.00 0.00 0.00 0.00 3.40 3.23 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 1.35 1.52 1.59 1.57 1.21 2.82 4.72 -18.81%
P/EPS 29.34 36.06 89.29 19.25 24.05 27.71 28.62 0.41%
EY 3.41 2.77 1.12 5.19 4.16 3.61 3.49 -0.38%
DY 0.00 0.00 0.00 0.00 3.89 3.37 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