[LONBISC] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
10-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 5.49%
YoY- 240.27%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 97,251 69,734 59,981 48,455 10,402 74.79%
PBT 18,450 12,663 12,329 10,373 2,191 70.28%
Tax -4,421 -3,341 -1,855 -3,360 -130 141.34%
NP 14,029 9,322 10,474 7,013 2,061 61.47%
-
NP to SH 13,802 9,322 10,474 7,013 2,061 60.81%
-
Tax Rate 23.96% 26.38% 15.05% 32.39% 5.93% -
Total Cost 83,222 60,412 49,507 41,442 8,341 77.65%
-
Net Worth 110,766 98,289 84,657 40,014 48,101 23.16%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,409 3,215 1,999 1,663 - -
Div Payout % 24.70% 34.49% 19.09% 23.72% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 110,766 98,289 84,657 40,014 48,101 23.16%
NOSH 68,799 68,256 63,652 40,014 33,403 19.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.43% 13.37% 17.46% 14.47% 19.81% -
ROE 12.46% 9.48% 12.37% 17.53% 4.28% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 141.35 102.16 94.23 121.10 31.14 45.92%
EPS 20.06 13.66 16.46 17.53 6.17 34.25%
DPS 5.00 4.71 3.14 4.16 0.00 -
NAPS 1.61 1.44 1.33 1.00 1.44 2.82%
Adjusted Per Share Value based on latest NOSH - 40,014
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.44 23.98 20.63 16.66 3.58 74.75%
EPS 4.75 3.21 3.60 2.41 0.71 60.77%
DPS 1.17 1.11 0.69 0.57 0.00 -
NAPS 0.3809 0.338 0.2911 0.1376 0.1654 23.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.79 2.57 2.34 1.94 0.00 -
P/RPS 1.27 2.52 2.48 1.60 0.00 -
P/EPS 8.92 18.82 14.22 11.07 0.00 -
EY 11.21 5.31 7.03 9.03 0.00 -
DY 2.79 1.83 1.34 2.14 0.00 -
P/NAPS 1.11 1.78 1.76 1.94 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/06 28/02/05 24/02/04 10/03/03 - -
Price 1.77 2.43 2.48 2.03 0.00 -
P/RPS 1.25 2.38 2.63 1.68 0.00 -
P/EPS 8.82 17.79 15.07 11.58 0.00 -
EY 11.33 5.62 6.64 8.63 0.00 -
DY 2.82 1.94 1.27 2.05 0.00 -
P/NAPS 1.10 1.69 1.86 2.03 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