Highlights

[LONBISC] QoQ Quarter Result on 2013-06-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -0.16%    YoY -     7.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 96,228 92,337 73,220 104,697 63,803 63,095 58,384 39.57%
  QoQ % 4.21% 26.11% -30.06% 64.09% 1.12% 8.07% -
  Horiz. % 164.82% 158.15% 125.41% 179.32% 109.28% 108.07% 100.00%
PBT 3,367 6,994 5,581 5,667 3,801 3,828 5,493 -27.86%
  QoQ % -51.86% 25.32% -1.52% 49.09% -0.71% -30.31% -
  Horiz. % 61.30% 127.33% 101.60% 103.17% 69.20% 69.69% 100.00%
Tax -1,088 -1,238 -537 -2,847 -288 -288 -287 143.32%
  QoQ % 12.12% -130.54% 81.14% -888.54% 0.00% -0.35% -
  Horiz. % 379.09% 431.36% 187.11% 991.99% 100.35% 100.35% 100.00%
NP 2,279 5,756 5,044 2,820 3,513 3,540 5,206 -42.38%
  QoQ % -60.41% 14.12% 78.87% -19.73% -0.76% -32.00% -
  Horiz. % 43.78% 110.56% 96.89% 54.17% 67.48% 68.00% 100.00%
NP to SH 1,880 4,908 4,353 2,461 2,465 2,896 4,542 -44.49%
  QoQ % -61.70% 12.75% 76.88% -0.16% -14.88% -36.24% -
  Horiz. % 41.39% 108.06% 95.84% 54.18% 54.27% 63.76% 100.00%
Tax Rate 32.31 % 17.70 % 9.62 % 50.24 % 7.58 % 7.52 % 5.22 % 237.49%
  QoQ % 82.54% 83.99% -80.85% 562.80% 0.80% 44.06% -
  Horiz. % 618.97% 339.08% 184.29% 962.45% 145.21% 144.06% 100.00%
Total Cost 93,949 86,581 68,176 101,877 60,290 59,555 53,178 46.19%
  QoQ % 8.51% 27.00% -33.08% 68.98% 1.23% 11.99% -
  Horiz. % 176.67% 162.81% 128.20% 191.58% 113.37% 111.99% 100.00%
Net Worth 301,093 308,706 303,002 276,548 286,435 286,880 285,068 3.72%
  QoQ % -2.47% 1.88% 9.57% -3.45% -0.16% 0.64% -
  Horiz. % 105.62% 108.29% 106.29% 97.01% 100.48% 100.64% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,468 1,422 - - 1,377 - - -
  QoQ % 3.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.66% 103.31% 0.00% 0.00% 100.00% - -
Div Payout % 78.13 % 28.99 % - % - % 55.87 % - % - % -
  QoQ % 169.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.84% 51.89% 0.00% 0.00% 100.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 301,093 308,706 303,002 276,548 286,435 286,880 285,068 3.72%
  QoQ % -2.47% 1.88% 9.57% -3.45% -0.16% 0.64% -
  Horiz. % 105.62% 108.29% 106.29% 97.01% 100.48% 100.64% 100.00%
NOSH 146,875 142,260 142,254 138,274 137,709 135,962 136,396 5.06%
  QoQ % 3.24% 0.00% 2.88% 0.41% 1.28% -0.32% -
  Horiz. % 107.68% 104.30% 104.30% 101.38% 100.96% 99.68% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.37 % 6.23 % 6.89 % 2.69 % 5.51 % 5.61 % 8.92 % -58.70%
  QoQ % -61.96% -9.58% 156.13% -51.18% -1.78% -37.11% -
  Horiz. % 26.57% 69.84% 77.24% 30.16% 61.77% 62.89% 100.00%
ROE 0.62 % 1.59 % 1.44 % 0.89 % 0.86 % 1.01 % 1.59 % -46.66%
  QoQ % -61.01% 10.42% 61.80% 3.49% -14.85% -36.48% -
  Horiz. % 38.99% 100.00% 90.57% 55.97% 54.09% 63.52% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.52 64.91 51.47 75.72 46.33 46.41 42.80 32.86%
  QoQ % 0.94% 26.11% -32.03% 63.44% -0.17% 8.43% -
  Horiz. % 153.08% 151.66% 120.26% 176.92% 108.25% 108.43% 100.00%
EPS 1.28 3.45 3.06 1.78 1.79 2.13 3.33 -47.16%
  QoQ % -62.90% 12.75% 71.91% -0.56% -15.96% -36.04% -
  Horiz. % 38.44% 103.60% 91.89% 53.45% 53.75% 63.96% 100.00%
DPS 1.00 1.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 2.0500 2.1700 2.1300 2.0000 2.0800 2.1100 2.0900 -1.28%
  QoQ % -5.53% 1.88% 6.50% -3.85% -1.42% 0.96% -
  Horiz. % 98.09% 103.83% 101.91% 95.69% 99.52% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.09 31.75 25.18 36.01 21.94 21.70 20.08 39.56%
  QoQ % 4.22% 26.09% -30.07% 64.13% 1.11% 8.07% -
  Horiz. % 164.79% 158.12% 125.40% 179.33% 109.26% 108.07% 100.00%
EPS 0.65 1.69 1.50 0.85 0.85 1.00 1.56 -44.24%
  QoQ % -61.54% 12.67% 76.47% 0.00% -15.00% -35.90% -
  Horiz. % 41.67% 108.33% 96.15% 54.49% 54.49% 64.10% 100.00%
DPS 0.51 0.49 0.00 0.00 0.47 0.00 0.00 -
  QoQ % 4.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.51% 104.26% 0.00% 0.00% 100.00% - -
NAPS 1.0355 1.0616 1.0420 0.9510 0.9850 0.9866 0.9803 3.72%
  QoQ % -2.46% 1.88% 9.57% -3.45% -0.16% 0.64% -
  Horiz. % 105.63% 108.29% 106.29% 97.01% 100.48% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8900 0.6800 0.6800 0.6550 0.6450 0.6700 0.6900 -
P/RPS 1.36 1.05 1.32 0.87 1.39 1.44 1.61 -10.65%
  QoQ % 29.52% -20.45% 51.72% -37.41% -3.47% -10.56% -
  Horiz. % 84.47% 65.22% 81.99% 54.04% 86.34% 89.44% 100.00%
P/EPS 69.53 19.71 22.22 36.80 36.03 31.46 20.72 124.31%
  QoQ % 252.77% -11.30% -39.62% 2.14% 14.53% 51.83% -
  Horiz. % 335.57% 95.13% 107.24% 177.61% 173.89% 151.83% 100.00%
EY 1.44 5.07 4.50 2.72 2.78 3.18 4.83 -55.40%
  QoQ % -71.60% 12.67% 65.44% -2.16% -12.58% -34.16% -
  Horiz. % 29.81% 104.97% 93.17% 56.31% 57.56% 65.84% 100.00%
DY 1.12 1.47 0.00 0.00 1.55 0.00 0.00 -
  QoQ % -23.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.26% 94.84% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.31 0.32 0.33 0.31 0.32 0.33 19.32%
  QoQ % 38.71% -3.12% -3.03% 6.45% -3.12% -3.03% -
  Horiz. % 130.30% 93.94% 96.97% 100.00% 93.94% 96.97% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.8800 0.6750 0.7000 0.6600 0.7250 0.6250 0.6700 -
P/RPS 1.34 1.04 1.36 0.87 1.56 1.35 1.57 -10.03%
  QoQ % 28.85% -23.53% 56.32% -44.23% 15.56% -14.01% -
  Horiz. % 85.35% 66.24% 86.62% 55.41% 99.36% 85.99% 100.00%
P/EPS 68.75 19.57 22.88 37.08 40.50 29.34 20.12 127.03%
  QoQ % 251.30% -14.47% -38.30% -8.44% 38.04% 45.83% -
  Horiz. % 341.70% 97.27% 113.72% 184.29% 201.29% 145.83% 100.00%
EY 1.45 5.11 4.37 2.70 2.47 3.41 4.97 -56.04%
  QoQ % -71.62% 16.93% 61.85% 9.31% -27.57% -31.39% -
  Horiz. % 29.18% 102.82% 87.93% 54.33% 49.70% 68.61% 100.00%
DY 1.14 1.48 0.00 0.00 1.38 0.00 0.00 -
  QoQ % -22.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.61% 107.25% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.31 0.33 0.33 0.35 0.30 0.32 21.79%
  QoQ % 38.71% -6.06% 0.00% -5.71% 16.67% -6.25% -
  Horiz. % 134.38% 96.88% 103.13% 103.13% 109.38% 93.75% 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.
 


 

283  340  580  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.425+0.015 
 GPACKET-WB 0.32+0.01 
 HSI-H8B 0.19+0.01 
 MESTRON 0.14+0.02 
 SAPNRG 0.270.00 
 HSI-C7F 0.37-0.01 
 HSI-H8E 0.185-0.025 
 KNM 0.435-0.005 
 PERDANA 0.395+0.015 
 MYEG 1.33-0.07 
Partners & Brokers