[LONBISC] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 6.77%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 146,928 123,196 109,132 88,044 68,434 56,289 45,487 21.56%
PBT 8,619 13,743 18,705 16,122 12,346 12,087 9,611 -1.79%
Tax 1,427 -2,375 -4,008 -3,841 -2,758 -2,115 -2,963 -
NP 10,046 11,368 14,697 12,281 9,588 9,972 6,648 7.11%
-
NP to SH 10,046 11,376 14,372 12,281 9,588 9,972 6,648 7.11%
-
Tax Rate -16.56% 17.28% 21.43% 23.82% 22.34% 17.50% 30.83% -
Total Cost 136,882 111,828 94,435 75,763 58,846 46,317 38,839 23.33%
-
Net Worth 155,394 130,676 117,971 102,489 95,161 73,531 39,886 25.41%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,787 21,499 10,454 3,409 3,215 1,999 1,663 36.52%
Div Payout % 107.38% 188.99% 72.74% 27.76% 33.54% 20.05% 25.02% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 155,394 130,676 117,971 102,489 95,161 73,531 39,886 25.41%
NOSH 78,087 77,783 71,066 68,784 67,972 58,825 39,886 11.83%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.84% 9.23% 13.47% 13.95% 14.01% 17.72% 14.62% -
ROE 6.46% 8.71% 12.18% 11.98% 10.08% 13.56% 16.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 188.16 158.38 153.56 128.00 100.68 95.69 114.04 8.69%
EPS 12.87 14.63 20.22 17.85 14.11 16.95 16.67 -4.21%
DPS 13.87 27.64 14.71 5.00 4.73 3.40 4.17 22.15%
NAPS 1.99 1.68 1.66 1.49 1.40 1.25 1.00 12.14%
Adjusted Per Share Value based on latest NOSH - 68,784
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.53 42.37 37.53 30.28 23.53 19.36 15.64 21.56%
EPS 3.45 3.91 4.94 4.22 3.30 3.43 2.29 7.06%
DPS 3.71 7.39 3.60 1.17 1.11 0.69 0.57 36.60%
NAPS 0.5344 0.4494 0.4057 0.3525 0.3273 0.2529 0.1372 25.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.89 1.33 1.84 2.10 2.13 2.12 1.99 -
P/RPS 0.47 0.84 1.20 1.64 2.12 2.22 1.74 -19.58%
P/EPS 6.92 9.09 9.10 11.76 15.10 12.51 11.94 -8.68%
EY 14.46 11.00 10.99 8.50 6.62 8.00 8.38 9.50%
DY 15.58 20.78 8.00 2.38 2.22 1.60 2.10 39.61%
P/NAPS 0.45 0.79 1.11 1.41 1.52 1.70 1.99 -21.92%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 30/11/06 31/10/05 29/11/04 14/11/03 21/10/02 -
Price 0.78 1.28 1.85 2.00 2.33 2.36 2.02 -
P/RPS 0.41 0.81 1.20 1.56 2.31 2.47 1.77 -21.61%
P/EPS 6.06 8.75 9.15 11.20 16.52 13.92 12.12 -10.90%
EY 16.49 11.43 10.93 8.93 6.05 7.18 8.25 12.22%
DY 17.78 21.59 7.95 2.50 2.03 1.44 2.06 43.17%
P/NAPS 0.39 0.76 1.11 1.34 1.66 1.89 2.02 -23.95%

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