Highlights

[LONBISC] QoQ Cumulative Quarter Result on 2016-09-30 [#0]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
30-Sep-2016
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 335,879 250,144 188,274 0 436,508 289,453 177,288 53.17%
  QoQ % 34.27% 32.86% 0.00% 0.00% 50.80% 63.27% -
  Horiz. % 189.45% 141.09% 106.20% 0.00% 246.21% 163.27% 100.00%
PBT 16,289 14,523 12,984 0 24,995 20,340 14,386 8.64%
  QoQ % 12.16% 11.85% 0.00% 0.00% 22.89% 41.39% -
  Horiz. % 113.23% 100.95% 90.25% 0.00% 173.75% 141.39% 100.00%
Tax -2,568 -2,208 -1,432 0 -2,576 -3,586 -1,651 34.28%
  QoQ % -16.30% -54.19% 0.00% 0.00% 28.17% -117.20% -
  Horiz. % 155.54% 133.74% 86.74% -0.00% 156.03% 217.20% 100.00%
NP 13,721 12,315 11,552 0 22,419 16,754 12,735 5.10%
  QoQ % 11.42% 6.60% 0.00% 0.00% 33.81% 31.56% -
  Horiz. % 107.74% 96.70% 90.71% 0.00% 176.04% 131.56% 100.00%
NP to SH 13,721 12,315 9,484 0 18,588 14,277 10,676 18.23%
  QoQ % 11.42% 29.85% 0.00% 0.00% 30.20% 33.73% -
  Horiz. % 128.52% 115.35% 88.83% 0.00% 174.11% 133.73% 100.00%
Tax Rate 15.77 % 15.20 % 11.03 % - % 10.31 % 17.63 % 11.48 % 23.60%
  QoQ % 3.75% 37.81% 0.00% 0.00% -41.52% 53.57% -
  Horiz. % 137.37% 132.40% 96.08% 0.00% 89.81% 153.57% 100.00%
Total Cost 322,158 237,829 176,722 0 414,089 272,699 164,553 56.56%
  QoQ % 35.46% 34.58% 0.00% 0.00% 51.85% 65.72% -
  Horiz. % 195.78% 144.53% 107.40% 0.00% 251.64% 165.72% 100.00%
Net Worth 406,644 406,644 411,553 403,432 397,148 393,586 389,855 2.85%
  QoQ % 0.00% -1.19% 2.01% 1.58% 0.90% 0.96% -
  Horiz. % 104.31% 104.31% 105.57% 103.48% 101.87% 100.96% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 406,644 406,644 411,553 403,432 397,148 393,586 389,855 2.85%
  QoQ % 0.00% -1.19% 2.01% 1.58% 0.90% 0.96% -
  Horiz. % 104.31% 104.31% 105.57% 103.48% 101.87% 100.96% 100.00%
NOSH 186,534 186,534 190,534 186,774 186,454 186,533 186,533 0.00%
  QoQ % 0.00% -2.10% 2.01% 0.17% -0.04% 0.00% -
  Horiz. % 100.00% 100.00% 102.14% 100.13% 99.96% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.09 % 4.92 % 6.14 % - % 5.14 % 5.79 % 7.18 % -31.31%
  QoQ % -16.87% -19.87% 0.00% 0.00% -11.23% -19.36% -
  Horiz. % 56.96% 68.52% 85.52% 0.00% 71.59% 80.64% 100.00%
ROE 3.37 % 3.03 % 2.30 % - % 4.68 % 3.63 % 2.74 % 14.81%
  QoQ % 11.22% 31.74% 0.00% 0.00% 28.93% 32.48% -
  Horiz. % 122.99% 110.58% 83.94% 0.00% 170.80% 132.48% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 180.06 134.10 98.81 - 234.11 155.17 95.04 53.17%
  QoQ % 34.27% 35.72% 0.00% 0.00% 50.87% 63.27% -
  Horiz. % 189.46% 141.10% 103.97% 0.00% 246.33% 163.27% 100.00%
EPS 7.36 6.84 4.98 0.00 9.96 7.65 5.72 18.32%
  QoQ % 7.60% 37.35% 0.00% 0.00% 30.20% 33.74% -
  Horiz. % 128.67% 119.58% 87.06% 0.00% 174.13% 133.74% 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 2.1800 2.1600 2.1600 2.1300 2.1100 2.0900 2.85%
  QoQ % 0.00% 0.93% 0.00% 1.41% 0.95% 0.96% -
  Horiz. % 104.31% 104.31% 103.35% 103.35% 101.91% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 115.51 86.02 64.75 - 150.11 99.54 60.97 53.17%
  QoQ % 34.28% 32.85% 0.00% 0.00% 50.80% 63.26% -
  Horiz. % 189.45% 141.09% 106.20% 0.00% 246.20% 163.26% 100.00%
EPS 4.72 4.24 3.26 0.00 6.39 4.91 3.67 18.28%
  QoQ % 11.32% 30.06% 0.00% 0.00% 30.14% 33.79% -
  Horiz. % 128.61% 115.53% 88.83% 0.00% 174.11% 133.79% 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 1.3984 1.3984 1.4153 1.3874 1.3658 1.3535 1.3407 2.85%
  QoQ % 0.00% -1.19% 2.01% 1.58% 0.91% 0.95% -
  Horiz. % 104.30% 104.30% 105.56% 103.48% 101.87% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.7600 0.7400 0.7450 0.7300 0.7500 0.7950 0.8300 -
P/RPS 0.42 0.00 0.00 0.00 0.32 0.51 0.87 -38.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.25% -41.38% -
  Horiz. % 48.28% 0.00% 0.00% 0.00% 36.78% 58.62% 100.00%
P/EPS 10.33 0.00 0.00 0.00 7.52 10.39 14.50 -20.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% -27.62% -28.34% -
  Horiz. % 71.24% 0.00% 0.00% 0.00% 51.86% 71.66% 100.00%
EY 9.68 0.00 0.00 0.00 13.29 9.63 6.90 25.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 38.01% 39.57% -
  Horiz. % 140.29% 0.00% 0.00% 0.00% 192.61% 139.57% 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 0.37 0.37 0.34 0.35 0.38 0.40 -8.52%
  QoQ % -5.41% 0.00% 8.82% -2.86% -7.89% -5.00% -
  Horiz. % 87.50% 92.50% 92.50% 85.00% 87.50% 95.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.7600 0.7650 0.7400 0.7150 0.7350 0.7700 0.8050 -
P/RPS 0.42 0.00 0.00 0.00 0.31 0.50 0.85 -37.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% -38.00% -41.18% -
  Horiz. % 49.41% 0.00% 0.00% 0.00% 36.47% 58.82% 100.00%
P/EPS 10.33 0.00 0.00 0.00 7.37 10.06 14.07 -18.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% -26.74% -28.50% -
  Horiz. % 73.42% 0.00% 0.00% 0.00% 52.38% 71.50% 100.00%
EY 9.68 0.00 0.00 0.00 13.56 9.94 7.11 22.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 36.42% 39.80% -
  Horiz. % 136.15% 0.00% 0.00% 0.00% 190.72% 139.80% 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 0.38 0.37 0.33 0.35 0.36 0.39 -6.97%
  QoQ % -7.89% 2.70% 12.12% -5.71% -2.78% -7.69% -
  Horiz. % 89.74% 97.44% 94.87% 84.62% 89.74% 92.31% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

170  880  544  868 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.145-0.005 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.1150.00 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS