[LONBISC] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -17.93%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 289,979 253,520 259,286 223,434 184,302 138,163 117,172 16.28%
PBT 18,789 14,218 18,394 17,594 17,613 9,256 14,604 4.28%
Tax -3,710 -455 -961 471 -491 1,247 -2,753 5.09%
NP 15,079 13,763 17,433 18,065 17,122 10,503 11,851 4.09%
-
NP to SH 12,364 11,092 13,651 15,064 16,028 10,503 11,825 0.74%
-
Tax Rate 19.75% 3.20% 5.22% -2.68% 2.79% -13.47% 18.85% -
Total Cost 274,900 239,757 241,853 205,369 167,180 127,660 105,321 17.32%
-
Net Worth 276,548 228,813 191,940 181,066 173,955 77,685 72,432 24.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 2,340 13,541 18,746 -
Div Payout % - - - - 14.60% 128.93% 158.53% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 276,548 228,813 191,940 181,066 173,955 77,685 72,432 24.99%
NOSH 138,274 114,406 95,970 87,051 78,006 77,685 72,432 11.36%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.20% 5.43% 6.72% 8.09% 9.29% 7.60% 10.11% -
ROE 4.47% 4.85% 7.11% 8.32% 9.21% 13.52% 16.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 209.71 221.60 270.17 256.67 236.26 177.85 161.77 4.41%
EPS 8.94 9.70 14.22 17.30 20.55 13.52 16.33 -9.54%
DPS 0.00 0.00 0.00 0.00 3.00 17.41 26.00 -
NAPS 2.00 2.00 2.00 2.08 2.23 1.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 87,051
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 99.72 87.19 89.17 76.84 63.38 47.51 40.30 16.28%
EPS 4.25 3.81 4.69 5.18 5.51 3.61 4.07 0.72%
DPS 0.00 0.00 0.00 0.00 0.80 4.66 6.45 -
NAPS 0.951 0.7869 0.6601 0.6227 0.5982 0.2672 0.2491 24.99%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.655 0.71 0.86 1.04 0.88 1.00 1.57 -
P/RPS 0.31 0.32 0.32 0.41 0.37 0.56 0.97 -17.29%
P/EPS 7.33 7.32 6.05 6.01 4.28 7.40 9.62 -4.42%
EY 13.65 13.66 16.54 16.64 23.35 13.52 10.40 4.63%
DY 0.00 0.00 0.00 0.00 3.41 17.41 16.56 -
P/NAPS 0.33 0.36 0.43 0.50 0.39 1.00 1.57 -22.87%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 02/10/07 -
Price 0.66 0.69 0.76 1.13 0.99 0.99 1.33 -
P/RPS 0.31 0.31 0.28 0.44 0.42 0.56 0.82 -14.95%
P/EPS 7.38 7.12 5.34 6.53 4.82 7.32 8.15 -1.63%
EY 13.55 14.05 18.72 15.31 20.75 13.66 12.27 1.66%
DY 0.00 0.00 0.00 0.00 3.03 17.59 19.55 -
P/NAPS 0.33 0.35 0.38 0.54 0.44 0.99 1.33 -20.71%

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