[LONBISC] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 11.46%
YoY- 50.0%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 109,132 88,044 68,434 56,289 45,487 0 -
PBT 18,705 16,122 12,346 12,087 9,611 0 -
Tax -4,008 -3,841 -2,758 -2,115 -2,963 0 -
NP 14,697 12,281 9,588 9,972 6,648 0 -
-
NP to SH 14,372 12,281 9,588 9,972 6,648 0 -
-
Tax Rate 21.43% 23.82% 22.34% 17.50% 30.83% - -
Total Cost 94,435 75,763 58,846 46,317 38,839 0 -
-
Net Worth 117,971 102,489 95,161 73,531 39,886 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,454 3,409 3,215 1,999 1,663 - -
Div Payout % 72.74% 27.76% 33.54% 20.05% 25.02% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 117,971 102,489 95,161 73,531 39,886 0 -
NOSH 71,066 68,784 67,972 58,825 39,886 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.47% 13.95% 14.01% 17.72% 14.62% 0.00% -
ROE 12.18% 11.98% 10.08% 13.56% 16.67% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 153.56 128.00 100.68 95.69 114.04 0.00 -
EPS 20.22 17.85 14.11 16.95 16.67 0.00 -
DPS 14.71 5.00 4.73 3.40 4.17 0.00 -
NAPS 1.66 1.49 1.40 1.25 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 58,825
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.53 30.28 23.53 19.36 15.64 0.00 -
EPS 4.94 4.22 3.30 3.43 2.29 0.00 -
DPS 3.60 1.17 1.11 0.69 0.57 0.00 -
NAPS 0.4057 0.3525 0.3273 0.2529 0.1372 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.84 2.10 2.13 2.12 1.99 0.00 -
P/RPS 1.20 1.64 2.12 2.22 1.74 0.00 -
P/EPS 9.10 11.76 15.10 12.51 11.94 0.00 -
EY 10.99 8.50 6.62 8.00 8.38 0.00 -
DY 8.00 2.38 2.22 1.60 2.10 0.00 -
P/NAPS 1.11 1.41 1.52 1.70 1.99 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/06 31/10/05 29/11/04 14/11/03 21/10/02 - -
Price 1.85 2.00 2.33 2.36 2.02 0.00 -
P/RPS 1.20 1.56 2.31 2.47 1.77 0.00 -
P/EPS 9.15 11.20 16.52 13.92 12.12 0.00 -
EY 10.93 8.93 6.05 7.18 8.25 0.00 -
DY 7.95 2.50 2.03 1.44 2.06 0.00 -
P/NAPS 1.11 1.34 1.66 1.89 2.02 0.00 -

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