[LONBISC] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.03%
YoY- 49.35%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 108,775 97,251 69,734 59,981 48,455 10,402 59.87%
PBT 18,576 18,450 12,663 12,329 10,373 2,191 53.30%
Tax -3,808 -4,421 -3,341 -1,855 -3,360 -130 96.42%
NP 14,768 14,029 9,322 10,474 7,013 2,061 48.23%
-
NP to SH 14,675 13,802 9,322 10,474 7,013 2,061 48.04%
-
Tax Rate 20.50% 23.96% 26.38% 15.05% 32.39% 5.93% -
Total Cost 94,007 83,222 60,412 49,507 41,442 8,341 62.28%
-
Net Worth 122,669 110,766 98,289 84,657 40,014 48,101 20.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,454 3,409 3,215 1,999 1,663 - -
Div Payout % 71.24% 24.70% 34.49% 19.09% 23.72% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 122,669 110,766 98,289 84,657 40,014 48,101 20.57%
NOSH 71,319 68,799 68,256 63,652 40,014 33,403 16.37%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.58% 14.43% 13.37% 17.46% 14.47% 19.81% -
ROE 11.96% 12.46% 9.48% 12.37% 17.53% 4.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 152.52 141.35 102.16 94.23 121.10 31.14 37.38%
EPS 20.58 20.06 13.66 16.46 17.53 6.17 27.22%
DPS 14.66 5.00 4.71 3.14 4.16 0.00 -
NAPS 1.72 1.61 1.44 1.33 1.00 1.44 3.61%
Adjusted Per Share Value based on latest NOSH - 63,652
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.41 33.44 23.98 20.63 16.66 3.58 59.84%
EPS 5.05 4.75 3.21 3.60 2.41 0.71 48.01%
DPS 3.60 1.17 1.11 0.69 0.57 0.00 -
NAPS 0.4219 0.3809 0.338 0.2911 0.1376 0.1654 20.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.84 1.79 2.57 2.34 1.94 0.00 -
P/RPS 1.21 1.27 2.52 2.48 1.60 0.00 -
P/EPS 8.94 8.92 18.82 14.22 11.07 0.00 -
EY 11.18 11.21 5.31 7.03 9.03 0.00 -
DY 7.97 2.79 1.83 1.34 2.14 0.00 -
P/NAPS 1.07 1.11 1.78 1.76 1.94 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/07 27/02/06 28/02/05 24/02/04 10/03/03 - -
Price 1.80 1.77 2.43 2.48 2.03 0.00 -
P/RPS 1.18 1.25 2.38 2.63 1.68 0.00 -
P/EPS 8.75 8.82 17.79 15.07 11.58 0.00 -
EY 11.43 11.33 5.62 6.64 8.63 0.00 -
DY 8.14 2.82 1.94 1.27 2.05 0.00 -
P/NAPS 1.05 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