[LONBISC] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[LONBISC] LONDON BISCUITS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -2.79%
YoY- 47.01%
Quarter Report
Latest QR
Upcoming QR
LONBISC's Result
LONBISC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 251,245 263,053 255,080 204,647 172,043 134,896 111,028 14.56%
PBT 15,422 18,538 15,464 21,511 9,518 9,615 17,888 -2.43%
Tax -318 1,176 -1,347 -1,798 3,640 -1,719 -3,447 -32.75%
NP 15,104 19,714 14,117 19,713 13,158 7,896 14,441 0.75%
-
NP to SH 12,196 16,227 9,637 18,356 12,486 7,915 14,347 -2.66%
-
Tax Rate 2.06% -6.34% 8.71% 8.36% -38.24% 17.88% 19.27% -
Total Cost 236,141 243,339 240,963 184,934 158,885 127,000 96,587 16.05%
-
Net Worth 286,435 244,956 203,871 177,356 162,446 134,568 119,137 15.72%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 2,340 3,884 19,072 9,330 -
Div Payout % - - - 12.75% 31.11% 240.97% 65.03% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 286,435 244,956 203,871 177,356 162,446 134,568 119,137 15.72%
NOSH 137,709 112,365 95,714 86,939 78,099 77,785 71,769 11.46%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.01% 7.49% 5.53% 9.63% 7.65% 5.85% 13.01% -
ROE 4.26% 6.62% 4.73% 10.35% 7.69% 5.88% 12.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 182.45 234.10 266.50 235.39 220.29 173.42 154.70 2.78%
EPS 8.86 14.44 10.07 21.11 15.99 10.18 19.99 -12.67%
DPS 0.00 0.00 0.00 2.69 5.00 24.52 13.00 -
NAPS 2.08 2.18 2.13 2.04 2.08 1.73 1.66 3.82%
Adjusted Per Share Value based on latest NOSH - 86,939
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 86.40 90.46 87.72 70.38 59.17 46.39 38.18 14.56%
EPS 4.19 5.58 3.31 6.31 4.29 2.72 4.93 -2.67%
DPS 0.00 0.00 0.00 0.80 1.34 6.56 3.21 -
NAPS 0.985 0.8424 0.7011 0.6099 0.5587 0.4628 0.4097 15.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.645 0.77 1.02 1.05 0.70 1.02 1.69 -
P/RPS 0.35 0.33 0.38 0.45 0.32 0.59 1.09 -17.23%
P/EPS 7.28 5.33 10.13 4.97 4.38 10.02 8.45 -2.45%
EY 13.73 18.75 9.87 20.11 22.84 9.98 11.83 2.51%
DY 0.00 0.00 0.00 2.56 7.14 24.04 7.69 -
P/NAPS 0.31 0.35 0.48 0.51 0.34 0.59 1.02 -17.98%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 07/06/11 31/05/10 09/06/09 30/05/08 28/05/07 -
Price 0.725 0.70 0.91 1.04 0.87 1.02 1.65 -
P/RPS 0.40 0.30 0.34 0.44 0.39 0.59 1.07 -15.11%
P/EPS 8.19 4.85 9.04 4.93 5.44 10.02 8.25 -0.12%
EY 12.22 20.63 11.06 20.30 18.38 9.98 12.12 0.13%
DY 0.00 0.00 0.00 2.59 5.75 24.04 7.88 -
P/NAPS 0.35 0.32 0.43 0.51 0.42 0.59 0.99 -15.89%

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