Highlights

[LONBISC] QoQ Cumulative Quarter Result on 2011-06-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     119.36%    YoY -     -9.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 187,557 127,823 63,990 259,286 183,790 118,686 58,111 118.24%
  QoQ % 46.73% 99.75% -75.32% 41.08% 54.85% 104.24% -
  Horiz. % 322.76% 219.96% 110.12% 446.19% 316.27% 204.24% 100.00%
PBT 11,918 8,627 4,861 18,394 11,774 10,563 7,744 33.26%
  QoQ % 38.15% 77.47% -73.57% 56.23% 11.46% 36.40% -
  Horiz. % 153.90% 111.40% 62.77% 237.53% 152.04% 136.40% 100.00%
Tax -1,000 -522 -211 -961 -3,137 -3,101 -2,376 -43.81%
  QoQ % -91.57% -147.39% 78.04% 69.37% -1.16% -30.51% -
  Horiz. % 42.09% 21.97% 8.88% 40.45% 132.03% 130.51% 100.00%
NP 10,918 8,105 4,650 17,433 8,637 7,462 5,368 60.46%
  QoQ % 34.71% 74.30% -73.33% 101.84% 15.75% 39.01% -
  Horiz. % 203.39% 150.99% 86.62% 324.76% 160.90% 139.01% 100.00%
NP to SH 8,799 6,709 4,010 13,651 6,223 5,419 4,339 60.14%
  QoQ % 31.15% 67.31% -70.62% 119.36% 14.84% 24.89% -
  Horiz. % 202.79% 154.62% 92.42% 314.61% 143.42% 124.89% 100.00%
Tax Rate 8.39 % 6.05 % 4.34 % 5.22 % 26.64 % 29.36 % 30.68 % -57.84%
  QoQ % 38.68% 39.40% -16.86% -80.41% -9.26% -4.30% -
  Horiz. % 27.35% 19.72% 14.15% 17.01% 86.83% 95.70% 100.00%
Total Cost 176,639 119,718 59,340 241,853 175,153 111,224 52,743 123.68%
  QoQ % 47.55% 101.75% -75.46% 38.08% 57.48% 110.88% -
  Horiz. % 334.91% 226.98% 112.51% 458.55% 332.09% 210.88% 100.00%
Net Worth 245,291 240,120 222,549 211,199 204,552 203,692 203,510 13.24%
  QoQ % 2.15% 7.90% 5.37% 3.25% 0.42% 0.09% -
  Horiz. % 120.53% 117.99% 109.36% 103.78% 100.51% 100.09% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 245,291 240,120 222,549 211,199 204,552 203,692 203,510 13.24%
  QoQ % 2.15% 7.90% 5.37% 3.25% 0.42% 0.09% -
  Horiz. % 120.53% 117.99% 109.36% 103.78% 100.51% 100.09% 100.00%
NOSH 112,519 118,286 102,557 95,999 96,033 96,081 95,995 11.16%
  QoQ % -4.88% 15.34% 6.83% -0.04% -0.05% 0.09% -
  Horiz. % 117.21% 123.22% 106.84% 100.00% 100.04% 100.09% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.82 % 6.34 % 7.27 % 6.72 % 4.70 % 6.29 % 9.24 % -26.50%
  QoQ % -8.20% -12.79% 8.18% 42.98% -25.28% -31.93% -
  Horiz. % 62.99% 68.61% 78.68% 72.73% 50.87% 68.07% 100.00%
ROE 3.59 % 2.79 % 1.80 % 6.46 % 3.04 % 2.66 % 2.13 % 41.58%
  QoQ % 28.67% 55.00% -72.14% 112.50% 14.29% 24.88% -
  Horiz. % 168.54% 130.99% 84.51% 303.29% 142.72% 124.88% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 166.69 108.06 62.39 270.09 191.38 123.53 60.54 96.33%
  QoQ % 54.26% 73.20% -76.90% 41.13% 54.93% 104.05% -
  Horiz. % 275.34% 178.49% 103.06% 446.13% 316.12% 204.05% 100.00%
EPS 7.82 6.01 3.91 14.22 6.48 5.64 4.52 44.07%
  QoQ % 30.12% 53.71% -72.50% 119.44% 14.89% 24.78% -
  Horiz. % 173.01% 132.96% 86.50% 314.60% 143.36% 124.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1800 2.0300 2.1700 2.2000 2.1300 2.1200 2.1200 1.88%
  QoQ % 7.39% -6.45% -1.36% 3.29% 0.47% 0.00% -
  Horiz. % 102.83% 95.75% 102.36% 103.77% 100.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.50 43.96 22.01 89.17 63.21 40.82 19.98 118.27%
  QoQ % 46.72% 99.73% -75.32% 41.07% 54.85% 104.30% -
  Horiz. % 322.82% 220.02% 110.16% 446.30% 316.37% 204.30% 100.00%
EPS 3.03 2.31 1.38 4.69 2.14 1.86 1.49 60.44%
  QoQ % 31.17% 67.39% -70.58% 119.16% 15.05% 24.83% -
  Horiz. % 203.36% 155.03% 92.62% 314.77% 143.62% 124.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8436 0.8258 0.7653 0.7263 0.7035 0.7005 0.6999 13.24%
  QoQ % 2.16% 7.91% 5.37% 3.24% 0.43% 0.09% -
  Horiz. % 120.53% 117.99% 109.34% 103.77% 100.51% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.7700 0.7300 0.7100 0.8600 1.0200 1.0700 1.0700 -
P/RPS 0.46 0.68 1.14 0.32 0.53 0.87 1.77 -59.24%
  QoQ % -32.35% -40.35% 256.25% -39.62% -39.08% -50.85% -
  Horiz. % 25.99% 38.42% 64.41% 18.08% 29.94% 49.15% 100.00%
P/EPS 9.85 12.87 18.16 6.05 15.74 18.97 23.67 -44.23%
  QoQ % -23.47% -29.13% 200.17% -61.56% -17.03% -19.86% -
  Horiz. % 41.61% 54.37% 76.72% 25.56% 66.50% 80.14% 100.00%
EY 10.16 7.77 5.51 16.53 6.35 5.27 4.22 79.54%
  QoQ % 30.76% 41.02% -66.67% 160.31% 20.49% 24.88% -
  Horiz. % 240.76% 184.12% 130.57% 391.71% 150.47% 124.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.36 0.33 0.39 0.48 0.50 0.50 -21.15%
  QoQ % -2.78% 9.09% -15.38% -18.75% -4.00% 0.00% -
  Horiz. % 70.00% 72.00% 66.00% 78.00% 96.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 07/06/11 28/02/11 30/11/10 -
Price 0.7000 0.7600 0.8200 0.7600 0.9100 1.0000 1.0400 -
P/RPS 0.42 0.70 1.31 0.28 0.48 0.81 1.72 -60.90%
  QoQ % -40.00% -46.56% 367.86% -41.67% -40.74% -52.91% -
  Horiz. % 24.42% 40.70% 76.16% 16.28% 27.91% 47.09% 100.00%
P/EPS 8.95 13.40 20.97 5.34 14.04 17.73 23.01 -46.68%
  QoQ % -33.21% -36.10% 292.70% -61.97% -20.81% -22.95% -
  Horiz. % 38.90% 58.24% 91.13% 23.21% 61.02% 77.05% 100.00%
EY 11.17 7.46 4.77 18.71 7.12 5.64 4.35 87.41%
  QoQ % 49.73% 56.39% -74.51% 162.78% 26.24% 29.66% -
  Horiz. % 256.78% 171.49% 109.66% 430.11% 163.68% 129.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.37 0.38 0.35 0.43 0.47 0.49 -24.71%
  QoQ % -13.51% -2.63% 8.57% -18.60% -8.51% -4.08% -
  Horiz. % 65.31% 75.51% 77.55% 71.43% 87.76% 95.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 
PARTNERS & BROKERS