Highlights

[LONBISC] QoQ Cumulative Quarter Result on 2011-03-31 [#3]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 07-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     14.84%    YoY -     -46.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 127,823 63,990 259,286 183,790 118,686 58,111 223,434 -31.02%
  QoQ % 99.75% -75.32% 41.08% 54.85% 104.24% -73.99% -
  Horiz. % 57.21% 28.64% 116.05% 82.26% 53.12% 26.01% 100.00%
PBT 8,627 4,861 18,394 11,774 10,563 7,744 17,594 -37.74%
  QoQ % 77.47% -73.57% 56.23% 11.46% 36.40% -55.98% -
  Horiz. % 49.03% 27.63% 104.55% 66.92% 60.04% 44.02% 100.00%
Tax -522 -211 -961 -3,137 -3,101 -2,376 471 -
  QoQ % -147.39% 78.04% 69.37% -1.16% -30.51% -604.46% -
  Horiz. % -110.83% -44.80% -204.03% -666.03% -658.39% -504.46% 100.00%
NP 8,105 4,650 17,433 8,637 7,462 5,368 18,065 -41.31%
  QoQ % 74.30% -73.33% 101.84% 15.75% 39.01% -70.29% -
  Horiz. % 44.87% 25.74% 96.50% 47.81% 41.31% 29.71% 100.00%
NP to SH 6,709 4,010 13,651 6,223 5,419 4,339 15,064 -41.59%
  QoQ % 67.31% -70.62% 119.36% 14.84% 24.89% -71.20% -
  Horiz. % 44.54% 26.62% 90.62% 41.31% 35.97% 28.80% 100.00%
Tax Rate 6.05 % 4.34 % 5.22 % 26.64 % 29.36 % 30.68 % -2.68 % -
  QoQ % 39.40% -16.86% -80.41% -9.26% -4.30% 1,244.78% -
  Horiz. % -225.75% -161.94% -194.78% -994.03% -1,095.52% -1,144.78% 100.00%
Total Cost 119,718 59,340 241,853 175,153 111,224 52,743 205,369 -30.15%
  QoQ % 101.75% -75.46% 38.08% 57.48% 110.88% -74.32% -
  Horiz. % 58.29% 28.89% 117.77% 85.29% 54.16% 25.68% 100.00%
Net Worth 240,120 222,549 211,199 204,552 203,692 203,510 180,992 20.68%
  QoQ % 7.90% 5.37% 3.25% 0.42% 0.09% 12.44% -
  Horiz. % 132.67% 122.96% 116.69% 113.02% 112.54% 112.44% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 1,305 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 8.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 240,120 222,549 211,199 204,552 203,692 203,510 180,992 20.68%
  QoQ % 7.90% 5.37% 3.25% 0.42% 0.09% 12.44% -
  Horiz. % 132.67% 122.96% 116.69% 113.02% 112.54% 112.44% 100.00%
NOSH 118,286 102,557 95,999 96,033 96,081 95,995 87,015 22.64%
  QoQ % 15.34% 6.83% -0.04% -0.05% 0.09% 10.32% -
  Horiz. % 135.94% 117.86% 110.33% 110.36% 110.42% 110.32% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.34 % 7.27 % 6.72 % 4.70 % 6.29 % 9.24 % 8.09 % -14.96%
  QoQ % -12.79% 8.18% 42.98% -25.28% -31.93% 14.22% -
  Horiz. % 78.37% 89.86% 83.07% 58.10% 77.75% 114.22% 100.00%
ROE 2.79 % 1.80 % 6.46 % 3.04 % 2.66 % 2.13 % 8.32 % -51.64%
  QoQ % 55.00% -72.14% 112.50% 14.29% 24.88% -74.40% -
  Horiz. % 33.53% 21.63% 77.64% 36.54% 31.97% 25.60% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 108.06 62.39 270.09 191.38 123.53 60.54 256.77 -43.75%
  QoQ % 73.20% -76.90% 41.13% 54.93% 104.05% -76.42% -
  Horiz. % 42.08% 24.30% 105.19% 74.53% 48.11% 23.58% 100.00%
EPS 6.01 3.91 14.22 6.48 5.64 4.52 17.31 -50.51%
  QoQ % 53.71% -72.50% 119.44% 14.89% 24.78% -73.89% -
  Horiz. % 34.72% 22.59% 82.15% 37.44% 32.58% 26.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0300 2.1700 2.2000 2.1300 2.1200 2.1200 2.0800 -1.60%
  QoQ % -6.45% -1.36% 3.29% 0.47% 0.00% 1.92% -
  Horiz. % 97.60% 104.33% 105.77% 102.40% 101.92% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.96 22.01 89.17 63.21 40.82 19.98 76.84 -31.01%
  QoQ % 99.73% -75.32% 41.07% 54.85% 104.30% -74.00% -
  Horiz. % 57.21% 28.64% 116.05% 82.26% 53.12% 26.00% 100.00%
EPS 2.31 1.38 4.69 2.14 1.86 1.49 5.18 -41.54%
  QoQ % 67.39% -70.58% 119.16% 15.05% 24.83% -71.24% -
  Horiz. % 44.59% 26.64% 90.54% 41.31% 35.91% 28.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8258 0.7653 0.7263 0.7035 0.7005 0.6999 0.6224 20.68%
  QoQ % 7.91% 5.37% 3.24% 0.43% 0.09% 12.45% -
  Horiz. % 132.68% 122.96% 116.69% 113.03% 112.55% 112.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.7300 0.7100 0.8600 1.0200 1.0700 1.0700 1.0400 -
P/RPS 0.68 1.14 0.32 0.53 0.87 1.77 0.41 39.99%
  QoQ % -40.35% 256.25% -39.62% -39.08% -50.85% 331.71% -
  Horiz. % 165.85% 278.05% 78.05% 129.27% 212.20% 431.71% 100.00%
P/EPS 12.87 18.16 6.05 15.74 18.97 23.67 6.01 65.91%
  QoQ % -29.13% 200.17% -61.56% -17.03% -19.86% 293.84% -
  Horiz. % 214.14% 302.16% 100.67% 261.90% 315.64% 393.84% 100.00%
EY 7.77 5.51 16.53 6.35 5.27 4.22 16.65 -39.75%
  QoQ % 41.02% -66.67% 160.31% 20.49% 24.88% -74.65% -
  Horiz. % 46.67% 33.09% 99.28% 38.14% 31.65% 25.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.33 0.39 0.48 0.50 0.50 0.50 -19.62%
  QoQ % 9.09% -15.38% -18.75% -4.00% 0.00% 0.00% -
  Horiz. % 72.00% 66.00% 78.00% 96.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 07/06/11 28/02/11 30/11/10 30/08/10 -
Price 0.7600 0.8200 0.7600 0.9100 1.0000 1.0400 1.1300 -
P/RPS 0.70 1.31 0.28 0.48 0.81 1.72 0.44 36.16%
  QoQ % -46.56% 367.86% -41.67% -40.74% -52.91% 290.91% -
  Horiz. % 159.09% 297.73% 63.64% 109.09% 184.09% 390.91% 100.00%
P/EPS 13.40 20.97 5.34 14.04 17.73 23.01 6.53 61.27%
  QoQ % -36.10% 292.70% -61.97% -20.81% -22.95% 252.37% -
  Horiz. % 205.21% 321.13% 81.78% 215.01% 271.52% 352.37% 100.00%
EY 7.46 4.77 18.71 7.12 5.64 4.35 15.32 -38.02%
  QoQ % 56.39% -74.51% 162.78% 26.24% 29.66% -71.61% -
  Horiz. % 48.69% 31.14% 122.13% 46.48% 36.81% 28.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.38 0.35 0.43 0.47 0.49 0.54 -22.23%
  QoQ % -2.63% 8.57% -18.60% -8.51% -4.08% -9.26% -
  Horiz. % 68.52% 70.37% 64.81% 79.63% 87.04% 90.74% 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