Highlights

[LONBISC] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     28.79%    YoY -     16.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 279,987 177,632 87,639 359,995 261,785 165,557 73,220 144.73%
  QoQ % 57.62% 102.69% -75.66% 37.52% 58.12% 126.11% -
  Horiz. % 382.39% 242.60% 119.69% 491.66% 357.53% 226.11% 100.00%
PBT 16,835 11,698 6,445 21,514 15,942 12,575 5,581 108.91%
  QoQ % 43.91% 81.51% -70.04% 34.95% 26.78% 125.32% -
  Horiz. % 301.65% 209.60% 115.48% 385.49% 285.65% 225.32% 100.00%
Tax -3,118 -1,540 -637 -4,202 -2,863 -1,775 -537 223.40%
  QoQ % -102.47% -141.76% 84.84% -46.77% -61.30% -230.54% -
  Horiz. % 580.63% 286.78% 118.62% 782.50% 533.15% 330.54% 100.00%
NP 13,717 10,158 5,808 17,312 13,079 10,800 5,044 94.95%
  QoQ % 35.04% 74.90% -66.45% 32.36% 21.10% 114.12% -
  Horiz. % 271.95% 201.39% 115.15% 343.22% 259.30% 214.12% 100.00%
NP to SH 11,469 8,571 5,075 14,349 11,141 9,261 4,353 90.87%
  QoQ % 33.81% 68.89% -64.63% 28.79% 20.30% 112.75% -
  Horiz. % 263.47% 196.90% 116.59% 329.63% 255.94% 212.75% 100.00%
Tax Rate 18.52 % 13.16 % 9.88 % 19.53 % 17.96 % 14.12 % 9.62 % 54.82%
  QoQ % 40.73% 33.20% -49.41% 8.74% 27.20% 46.78% -
  Horiz. % 192.52% 136.80% 102.70% 203.01% 186.69% 146.78% 100.00%
Total Cost 266,270 167,474 81,831 342,683 248,706 154,757 68,176 148.21%
  QoQ % 58.99% 104.66% -76.12% 37.79% 60.71% 127.00% -
  Horiz. % 390.56% 245.65% 120.03% 502.64% 364.80% 227.00% 100.00%
Net Worth 365,115 363,206 357,517 311,748 300,909 308,699 303,002 13.25%
  QoQ % 0.53% 1.59% 14.68% 3.60% -2.52% 1.88% -
  Horiz. % 120.50% 119.87% 117.99% 102.89% 99.31% 101.88% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 1,477 1,467 1,422 - -
  QoQ % 0.00% 0.00% 0.00% 0.66% 3.18% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.86% 103.18% 100.00% -
Div Payout % - % - % - % 10.30 % 13.18 % 15.36 % - % -
  QoQ % 0.00% 0.00% 0.00% -21.85% -14.19% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 67.06% 85.81% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 365,115 363,206 357,517 311,748 300,909 308,699 303,002 13.25%
  QoQ % 0.53% 1.59% 14.68% 3.60% -2.52% 1.88% -
  Horiz. % 120.50% 119.87% 117.99% 102.89% 99.31% 101.88% 100.00%
NOSH 179,859 179,805 174,398 147,747 146,785 142,258 142,254 16.94%
  QoQ % 0.03% 3.10% 18.04% 0.66% 3.18% 0.00% -
  Horiz. % 126.43% 126.40% 122.60% 103.86% 103.18% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.90 % 5.72 % 6.63 % 4.81 % 5.00 % 6.52 % 6.89 % -20.34%
  QoQ % -14.34% -13.73% 37.84% -3.80% -23.31% -5.37% -
  Horiz. % 71.12% 83.02% 96.23% 69.81% 72.57% 94.63% 100.00%
ROE 3.14 % 2.36 % 1.42 % 4.60 % 3.70 % 3.00 % 1.44 % 68.24%
  QoQ % 33.05% 66.20% -69.13% 24.32% 23.33% 108.33% -
  Horiz. % 218.06% 163.89% 98.61% 319.44% 256.94% 208.33% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.67 98.79 50.25 243.65 178.35 116.38 51.47 109.28%
  QoQ % 57.58% 96.60% -79.38% 36.61% 53.25% 126.11% -
  Horiz. % 302.45% 191.94% 97.63% 473.38% 346.51% 226.11% 100.00%
EPS 6.38 4.77 2.91 9.71 7.59 6.51 3.06 63.28%
  QoQ % 33.75% 63.92% -70.03% 27.93% 16.59% 112.75% -
  Horiz. % 208.50% 155.88% 95.10% 317.32% 248.04% 212.75% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.0300 2.0200 2.0500 2.1100 2.0500 2.1700 2.1300 -3.16%
  QoQ % 0.50% -1.46% -2.84% 2.93% -5.53% 1.88% -
  Horiz. % 95.31% 94.84% 96.24% 99.06% 96.24% 101.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 96.29 61.09 30.14 123.80 90.03 56.93 25.18 144.74%
  QoQ % 57.62% 102.69% -75.65% 37.51% 58.14% 126.09% -
  Horiz. % 382.41% 242.61% 119.70% 491.66% 357.55% 226.09% 100.00%
EPS 3.94 2.95 1.75 4.93 3.83 3.18 1.50 90.48%
  QoQ % 33.56% 68.57% -64.50% 28.72% 20.44% 112.00% -
  Horiz. % 262.67% 196.67% 116.67% 328.67% 255.33% 212.00% 100.00%
DPS 0.00 0.00 0.00 0.51 0.50 0.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 2.00% 2.04% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.08% 102.04% 100.00% -
NAPS 1.2556 1.2491 1.2295 1.0721 1.0348 1.0616 1.0420 13.25%
  QoQ % 0.52% 1.59% 14.68% 3.60% -2.52% 1.88% -
  Horiz. % 120.50% 119.88% 117.99% 102.89% 99.31% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.7800 0.6350 0.8250 0.8500 0.8900 0.6800 0.6800 -
P/RPS 0.50 0.64 1.64 0.35 0.50 0.58 1.32 -47.68%
  QoQ % -21.87% -60.98% 368.57% -30.00% -13.79% -56.06% -
  Horiz. % 37.88% 48.48% 124.24% 26.52% 37.88% 43.94% 100.00%
P/EPS 12.23 13.32 28.35 8.75 11.73 10.45 22.22 -32.86%
  QoQ % -8.18% -53.02% 224.00% -25.40% 12.25% -52.97% -
  Horiz. % 55.04% 59.95% 127.59% 39.38% 52.79% 47.03% 100.00%
EY 8.18 7.51 3.53 11.43 8.53 9.57 4.50 49.00%
  QoQ % 8.92% 112.75% -69.12% 34.00% -10.87% 112.67% -
  Horiz. % 181.78% 166.89% 78.44% 254.00% 189.56% 212.67% 100.00%
DY 0.00 0.00 0.00 1.18 1.12 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.36% -23.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.27% 76.19% 100.00% -
P/NAPS 0.38 0.31 0.40 0.40 0.43 0.31 0.32 12.15%
  QoQ % 22.58% -22.50% 0.00% -6.98% 38.71% -3.12% -
  Horiz. % 118.75% 96.88% 125.00% 125.00% 134.38% 96.88% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.8100 0.8000 0.6950 0.8500 0.8800 0.6750 0.7000 -
P/RPS 0.52 0.81 1.38 0.35 0.49 0.58 1.36 -47.35%
  QoQ % -35.80% -41.30% 294.29% -28.57% -15.52% -57.35% -
  Horiz. % 38.24% 59.56% 101.47% 25.74% 36.03% 42.65% 100.00%
P/EPS 12.70 16.78 23.88 8.75 11.59 10.37 22.88 -32.48%
  QoQ % -24.31% -29.73% 172.91% -24.50% 11.76% -54.68% -
  Horiz. % 55.51% 73.34% 104.37% 38.24% 50.66% 45.32% 100.00%
EY 7.87 5.96 4.19 11.43 8.63 9.64 4.37 48.08%
  QoQ % 32.05% 42.24% -63.34% 32.44% -10.48% 120.59% -
  Horiz. % 180.09% 136.38% 95.88% 261.56% 197.48% 220.59% 100.00%
DY 0.00 0.00 0.00 1.18 1.14 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 3.51% -22.97% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 79.73% 77.03% 100.00% -
P/NAPS 0.40 0.40 0.34 0.40 0.43 0.31 0.33 13.70%
  QoQ % 0.00% 17.65% -15.00% -6.98% 38.71% -6.06% -
  Horiz. % 121.21% 121.21% 103.03% 121.21% 130.30% 93.94% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS