[LONBISC] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.07%
YoY- 34.67%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 172,043 134,896 111,028 102,211 75,003 61,122 53,024 21.65%
PBT 9,518 9,615 17,888 19,023 13,872 11,865 11,397 -2.95%
Tax 3,640 -1,719 -3,447 -4,831 -3,513 -1,906 -3,847 -
NP 13,158 7,896 14,441 14,192 10,359 9,959 7,550 9.69%
-
NP to SH 12,486 7,915 14,347 13,950 10,359 9,959 7,550 8.73%
-
Tax Rate -38.24% 17.88% 19.27% 25.40% 25.32% 16.06% 33.75% -
Total Cost 158,885 127,000 96,587 88,019 64,644 51,163 45,474 23.16%
-
Net Worth 162,446 134,568 119,137 109,426 98,196 86,172 39,988 26.29%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,884 19,072 9,330 10,454 3,409 3,215 3,662 0.98%
Div Payout % 31.11% 240.97% 65.03% 74.94% 32.91% 32.29% 48.51% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 162,446 134,568 119,137 109,426 98,196 86,172 39,988 26.29%
NOSH 78,099 77,785 71,769 69,698 68,192 64,307 39,988 11.79%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.65% 5.85% 13.01% 13.89% 13.81% 16.29% 14.24% -
ROE 7.69% 5.88% 12.04% 12.75% 10.55% 11.56% 18.88% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 220.29 173.42 154.70 146.65 109.99 95.05 132.60 8.81%
EPS 15.99 10.18 19.99 20.01 15.19 15.49 18.88 -2.72%
DPS 5.00 24.52 13.00 15.00 5.00 5.00 9.16 -9.58%
NAPS 2.08 1.73 1.66 1.57 1.44 1.34 1.00 12.96%
Adjusted Per Share Value based on latest NOSH - 69,698
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 59.17 46.39 38.18 35.15 25.79 21.02 18.23 21.65%
EPS 4.29 2.72 4.93 4.80 3.56 3.42 2.60 8.69%
DPS 1.34 6.56 3.21 3.60 1.17 1.11 1.26 1.03%
NAPS 0.5587 0.4628 0.4097 0.3763 0.3377 0.2963 0.1375 26.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.70 1.02 1.69 1.76 2.42 2.42 2.00 -
P/RPS 0.32 0.59 1.09 1.20 2.20 2.55 1.51 -22.76%
P/EPS 4.38 10.02 8.45 8.79 15.93 15.63 10.59 -13.67%
EY 22.84 9.98 11.83 11.37 6.28 6.40 9.44 15.84%
DY 7.14 24.04 7.69 8.52 2.07 2.07 4.58 7.67%
P/NAPS 0.34 0.59 1.02 1.12 1.68 1.81 2.00 -25.55%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 09/06/09 30/05/08 28/05/07 29/05/06 27/04/05 01/07/04 23/05/03 -
Price 0.87 1.02 1.65 1.76 2.35 2.20 2.25 -
P/RPS 0.39 0.59 1.07 1.20 2.14 2.31 1.70 -21.74%
P/EPS 5.44 10.02 8.25 8.79 15.47 14.21 11.92 -12.24%
EY 18.38 9.98 12.12 11.37 6.46 7.04 8.39 13.94%
DY 5.75 24.04 7.88 8.52 2.13 2.27 4.07 5.92%
P/NAPS 0.42 0.59 0.99 1.12 1.63 1.64 2.25 -24.38%

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