Highlights

[LONBISC] QoQ Quarter Result on 2012-06-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     9.71%    YoY -     -69.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 63,803 63,095 58,384 65,963 59,734 63,833 63,990 -0.19%
  QoQ % 1.12% 8.07% -11.49% 10.43% -6.42% -0.25% -
  Horiz. % 99.71% 98.60% 91.24% 103.08% 93.35% 99.75% 100.00%
PBT 3,801 3,828 5,493 2,300 3,291 3,766 4,861 -15.11%
  QoQ % -0.71% -30.31% 138.83% -30.11% -12.61% -22.53% -
  Horiz. % 78.19% 78.75% 113.00% 47.32% 67.70% 77.47% 100.00%
Tax -288 -288 -287 545 -478 -311 -211 23.02%
  QoQ % 0.00% -0.35% -152.66% 214.02% -53.70% -47.39% -
  Horiz. % 136.49% 136.49% 136.02% -258.29% 226.54% 147.39% 100.00%
NP 3,513 3,540 5,206 2,845 2,813 3,455 4,650 -17.04%
  QoQ % -0.76% -32.00% 82.99% 1.14% -18.58% -25.70% -
  Horiz. % 75.55% 76.13% 111.96% 61.18% 60.49% 74.30% 100.00%
NP to SH 2,465 2,896 4,542 2,293 2,090 2,699 4,010 -27.68%
  QoQ % -14.88% -36.24% 98.08% 9.71% -22.56% -32.69% -
  Horiz. % 61.47% 72.22% 113.27% 57.18% 52.12% 67.31% 100.00%
Tax Rate 7.58 % 7.52 % 5.22 % -23.70 % 14.52 % 8.26 % 4.34 % 44.98%
  QoQ % 0.80% 44.06% 122.03% -263.22% 75.79% 90.32% -
  Horiz. % 174.65% 173.27% 120.28% -546.08% 334.56% 190.32% 100.00%
Total Cost 60,290 59,555 53,178 63,118 56,921 60,378 59,340 1.06%
  QoQ % 1.23% 11.99% -15.75% 10.89% -5.73% 1.75% -
  Horiz. % 101.60% 100.36% 89.62% 106.37% 95.92% 101.75% 100.00%
Net Worth 286,435 286,880 285,068 228,813 244,956 259,957 222,549 18.30%
  QoQ % -0.16% 0.64% 24.59% -6.59% -5.77% 16.81% -
  Horiz. % 128.71% 128.91% 128.09% 102.81% 110.07% 116.81% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 1,377 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 55.87 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 286,435 286,880 285,068 228,813 244,956 259,957 222,549 18.30%
  QoQ % -0.16% 0.64% 24.59% -6.59% -5.77% 16.81% -
  Horiz. % 128.71% 128.91% 128.09% 102.81% 110.07% 116.81% 100.00%
NOSH 137,709 135,962 136,396 114,406 112,365 128,057 102,557 21.69%
  QoQ % 1.28% -0.32% 19.22% 1.82% -12.25% 24.86% -
  Horiz. % 134.28% 132.57% 132.99% 111.55% 109.56% 124.86% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.51 % 5.61 % 8.92 % 4.31 % 4.71 % 5.41 % 7.27 % -16.86%
  QoQ % -1.78% -37.11% 106.96% -8.49% -12.94% -25.58% -
  Horiz. % 75.79% 77.17% 122.70% 59.28% 64.79% 74.42% 100.00%
ROE 0.86 % 1.01 % 1.59 % 1.00 % 0.85 % 1.04 % 1.80 % -38.86%
  QoQ % -14.85% -36.48% 59.00% 17.65% -18.27% -42.22% -
  Horiz. % 47.78% 56.11% 88.33% 55.56% 47.22% 57.78% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.33 46.41 42.80 57.66 53.16 49.85 62.39 -17.98%
  QoQ % -0.17% 8.43% -25.77% 8.47% 6.64% -20.10% -
  Horiz. % 74.26% 74.39% 68.60% 92.42% 85.21% 79.90% 100.00%
EPS 1.79 2.13 3.33 2.01 1.86 2.42 3.91 -40.57%
  QoQ % -15.96% -36.04% 65.67% 8.06% -23.14% -38.11% -
  Horiz. % 45.78% 54.48% 85.17% 51.41% 47.57% 61.89% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 2.0800 2.1100 2.0900 2.0000 2.1800 2.0300 2.1700 -2.78%
  QoQ % -1.42% 0.96% 4.50% -8.26% 7.39% -6.45% -
  Horiz. % 95.85% 97.24% 96.31% 92.17% 100.46% 93.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 21.94 21.70 20.08 22.68 20.54 21.95 22.01 -0.21%
  QoQ % 1.11% 8.07% -11.46% 10.42% -6.42% -0.27% -
  Horiz. % 99.68% 98.59% 91.23% 103.04% 93.32% 99.73% 100.00%
EPS 0.85 1.00 1.56 0.79 0.72 0.93 1.38 -27.59%
  QoQ % -15.00% -35.90% 97.47% 9.72% -22.58% -32.61% -
  Horiz. % 61.59% 72.46% 113.04% 57.25% 52.17% 67.39% 100.00%
DPS 0.47 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. % 100.00% - - - - - -
NAPS 0.9850 0.9866 0.9803 0.7869 0.8424 0.8940 0.7653 18.30%
  QoQ % -0.16% 0.64% 24.58% -6.59% -5.77% 16.82% -
  Horiz. % 128.71% 128.92% 128.09% 102.82% 110.07% 116.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6450 0.6700 0.6900 0.7100 0.7700 0.7300 0.7100 -
P/RPS 1.39 1.44 1.61 1.23 1.45 1.46 1.14 14.12%
  QoQ % -3.47% -10.56% 30.89% -15.17% -0.68% 28.07% -
  Horiz. % 121.93% 126.32% 141.23% 107.89% 127.19% 128.07% 100.00%
P/EPS 36.03 31.46 20.72 35.42 41.40 34.64 18.16 57.83%
  QoQ % 14.53% 51.83% -41.50% -14.44% 19.52% 90.75% -
  Horiz. % 198.40% 173.24% 114.10% 195.04% 227.97% 190.75% 100.00%
EY 2.78 3.18 4.83 2.82 2.42 2.89 5.51 -36.60%
  QoQ % -12.58% -34.16% 71.28% 16.53% -16.26% -47.55% -
  Horiz. % 50.45% 57.71% 87.66% 51.18% 43.92% 52.45% 100.00%
DY 1.55 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. % 100.00% - - - - - -
P/NAPS 0.31 0.32 0.33 0.36 0.35 0.36 0.33 -4.08%
  QoQ % -3.12% -3.03% -8.33% 2.86% -2.78% 9.09% -
  Horiz. % 93.94% 96.97% 100.00% 109.09% 106.06% 109.09% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.7250 0.6250 0.6700 0.6900 0.7000 0.7600 0.8200 -
P/RPS 1.56 1.35 1.57 1.20 1.32 1.52 1.31 12.34%
  QoQ % 15.56% -14.01% 30.83% -9.09% -13.16% 16.03% -
  Horiz. % 119.08% 103.05% 119.85% 91.60% 100.76% 116.03% 100.00%
P/EPS 40.50 29.34 20.12 34.43 37.63 36.06 20.97 55.02%
  QoQ % 38.04% 45.83% -41.56% -8.50% 4.35% 71.96% -
  Horiz. % 193.13% 139.91% 95.95% 164.19% 179.45% 171.96% 100.00%
EY 2.47 3.41 4.97 2.90 2.66 2.77 4.77 -35.49%
  QoQ % -27.57% -31.39% 71.38% 9.02% -3.97% -41.93% -
  Horiz. % 51.78% 71.49% 104.19% 60.80% 55.77% 58.07% 100.00%
DY 1.38 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. % 100.00% - - - - - -
P/NAPS 0.35 0.30 0.32 0.35 0.32 0.37 0.38 -5.33%
  QoQ % 16.67% -6.25% -8.57% 9.38% -13.51% -2.63% -
  Horiz. % 92.11% 78.95% 84.21% 92.11% 84.21% 97.37% 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.
 


 

298  343  569  1058 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.43+0.02 
 GPACKET-WB 0.315+0.005 
 MESTRON 0.145+0.025 
 HSI-H8B 0.19+0.01 
 SAPNRG 0.270.00 
 HSI-C7F 0.37-0.01 
 MYEG 1.32-0.08 
 HSI-H8E 0.185-0.025 
 KNM 0.440.00 
 PERDANA 0.395+0.015 
Partners & Brokers