Highlights

[LONBISC] QoQ Quarter Result on 2014-09-30 [#1]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     58.20%    YoY -     16.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 122,552 102,355 89,993 87,639 98,210 96,228 92,337 20.83%
  QoQ % 19.73% 13.74% 2.69% -10.76% 2.06% 4.21% -
  Horiz. % 132.72% 110.85% 97.46% 94.91% 106.36% 104.21% 100.00%
PBT 5,906 5,137 5,253 6,445 5,572 3,367 6,994 -10.69%
  QoQ % 14.97% -2.21% -18.49% 15.67% 65.49% -51.86% -
  Horiz. % 84.44% 73.45% 75.11% 92.15% 79.67% 48.14% 100.00%
Tax -1,424 -1,578 -903 -637 -1,339 -1,088 -1,238 9.81%
  QoQ % 9.76% -74.75% -41.76% 52.43% -23.07% 12.12% -
  Horiz. % 115.02% 127.46% 72.94% 51.45% 108.16% 87.88% 100.00%
NP 4,482 3,559 4,350 5,808 4,233 2,279 5,756 -15.40%
  QoQ % 25.93% -18.18% -25.10% 37.21% 85.74% -60.41% -
  Horiz. % 77.87% 61.83% 75.57% 100.90% 73.54% 39.59% 100.00%
NP to SH 3,554 2,898 3,496 5,075 3,208 1,880 4,908 -19.41%
  QoQ % 22.64% -17.11% -31.11% 58.20% 70.64% -61.70% -
  Horiz. % 72.41% 59.05% 71.23% 103.40% 65.36% 38.30% 100.00%
Tax Rate 24.11 % 30.72 % 17.19 % 9.88 % 24.03 % 32.31 % 17.70 % 22.95%
  QoQ % -21.52% 78.71% 73.99% -58.88% -25.63% 82.54% -
  Horiz. % 136.21% 173.56% 97.12% 55.82% 135.76% 182.54% 100.00%
Total Cost 118,070 98,796 85,643 81,831 93,977 93,949 86,581 23.04%
  QoQ % 19.51% 15.36% 4.66% -12.92% 0.03% 8.51% -
  Horiz. % 136.37% 114.11% 98.92% 94.51% 108.54% 108.51% 100.00%
Net Worth 366,683 365,115 363,206 357,517 311,668 301,093 308,706 12.19%
  QoQ % 0.43% 0.53% 1.59% 14.71% 3.51% -2.47% -
  Horiz. % 118.78% 118.27% 117.65% 115.81% 100.96% 97.53% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 1,477 1,468 1,422 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.57% 3.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 103.83% 103.24% 100.00%
Div Payout % - % - % - % - % 46.04 % 78.13 % 28.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -41.07% 169.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 158.81% 269.51% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 366,683 365,115 363,206 357,517 311,668 301,093 308,706 12.19%
  QoQ % 0.43% 0.53% 1.59% 14.71% 3.51% -2.47% -
  Horiz. % 118.78% 118.27% 117.65% 115.81% 100.96% 97.53% 100.00%
NOSH 179,746 179,859 179,805 174,398 147,710 146,875 142,260 16.92%
  QoQ % -0.06% 0.03% 3.10% 18.07% 0.57% 3.24% -
  Horiz. % 126.35% 126.43% 126.39% 122.59% 103.83% 103.24% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.66 % 3.48 % 4.83 % 6.63 % 4.31 % 2.37 % 6.23 % -29.92%
  QoQ % 5.17% -27.95% -27.15% 53.83% 81.86% -61.96% -
  Horiz. % 58.75% 55.86% 77.53% 106.42% 69.18% 38.04% 100.00%
ROE 0.97 % 0.79 % 0.96 % 1.42 % 1.03 % 0.62 % 1.59 % -28.13%
  QoQ % 22.78% -17.71% -32.39% 37.86% 66.13% -61.01% -
  Horiz. % 61.01% 49.69% 60.38% 89.31% 64.78% 38.99% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.18 56.91 50.05 50.25 66.49 65.52 64.91 3.34%
  QoQ % 19.80% 13.71% -0.40% -24.42% 1.48% 0.94% -
  Horiz. % 105.04% 87.68% 77.11% 77.41% 102.43% 100.94% 100.00%
EPS 1.98 1.61 1.94 2.91 2.17 1.28 3.45 -31.01%
  QoQ % 22.98% -17.01% -33.33% 34.10% 69.53% -62.90% -
  Horiz. % 57.39% 46.67% 56.23% 84.35% 62.90% 37.10% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.0400 2.0300 2.0200 2.0500 2.1100 2.0500 2.1700 -4.05%
  QoQ % 0.49% 0.50% -1.46% -2.84% 2.93% -5.53% -
  Horiz. % 94.01% 93.55% 93.09% 94.47% 97.24% 94.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.15 35.20 30.95 30.14 33.77 33.09 31.75 20.85%
  QoQ % 19.74% 13.73% 2.69% -10.75% 2.06% 4.22% -
  Horiz. % 132.76% 110.87% 97.48% 94.93% 106.36% 104.22% 100.00%
EPS 1.22 1.00 1.20 1.75 1.10 0.65 1.69 -19.58%
  QoQ % 22.00% -16.67% -31.43% 59.09% 69.23% -61.54% -
  Horiz. % 72.19% 59.17% 71.01% 103.55% 65.09% 38.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.51 0.51 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.08% 104.08% 100.00%
NAPS 1.2610 1.2556 1.2491 1.2295 1.0718 1.0355 1.0616 12.19%
  QoQ % 0.43% 0.52% 1.59% 14.71% 3.51% -2.46% -
  Horiz. % 118.78% 118.27% 117.66% 115.82% 100.96% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7900 0.7800 0.6350 0.8250 0.8500 0.8900 0.6800 -
P/RPS 1.16 1.37 1.27 1.64 1.28 1.36 1.05 6.89%
  QoQ % -15.33% 7.87% -22.56% 28.13% -5.88% 29.52% -
  Horiz. % 110.48% 130.48% 120.95% 156.19% 121.90% 129.52% 100.00%
P/EPS 39.95 48.41 32.66 28.35 39.14 69.53 19.71 60.37%
  QoQ % -17.48% 48.22% 15.20% -27.57% -43.71% 252.77% -
  Horiz. % 202.69% 245.61% 165.70% 143.84% 198.58% 352.77% 100.00%
EY 2.50 2.07 3.06 3.53 2.56 1.44 5.07 -37.67%
  QoQ % 20.77% -32.35% -13.31% 37.89% 77.78% -71.60% -
  Horiz. % 49.31% 40.83% 60.36% 69.63% 50.49% 28.40% 100.00%
DY 0.00 0.00 0.00 0.00 1.18 1.12 1.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.36% -23.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 80.27% 76.19% 100.00%
P/NAPS 0.39 0.38 0.31 0.40 0.40 0.43 0.31 16.59%
  QoQ % 2.63% 22.58% -22.50% 0.00% -6.98% 38.71% -
  Horiz. % 125.81% 122.58% 100.00% 129.03% 129.03% 138.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.7550 0.8100 0.8000 0.6950 0.8500 0.8800 0.6750 -
P/RPS 1.11 1.42 1.60 1.38 1.28 1.34 1.04 4.45%
  QoQ % -21.83% -11.25% 15.94% 7.81% -4.48% 28.85% -
  Horiz. % 106.73% 136.54% 153.85% 132.69% 123.08% 128.85% 100.00%
P/EPS 38.18 50.27 41.15 23.88 39.14 68.75 19.57 56.32%
  QoQ % -24.05% 22.16% 72.32% -38.99% -43.07% 251.30% -
  Horiz. % 195.09% 256.87% 210.27% 122.02% 200.00% 351.30% 100.00%
EY 2.62 1.99 2.43 4.19 2.56 1.45 5.11 -36.02%
  QoQ % 31.66% -18.11% -42.00% 63.67% 76.55% -71.62% -
  Horiz. % 51.27% 38.94% 47.55% 82.00% 50.10% 28.38% 100.00%
DY 0.00 0.00 0.00 0.00 1.18 1.14 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.51% -22.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.73% 77.03% 100.00%
P/NAPS 0.37 0.40 0.40 0.34 0.40 0.43 0.31 12.56%
  QoQ % -7.50% 0.00% 17.65% -15.00% -6.98% 38.71% -
  Horiz. % 119.35% 129.03% 129.03% 109.68% 129.03% 138.71% 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
 
 

242  245  558  1402 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.30-0.005 
 SENDAI-WA 0.095+0.09 
 DSONIC-WA 0.255-0.005 
 ESCERAM 0.77+0.04 
 DSONIC 0.575-0.01 
 QES 0.325+0.025 
 HWGB 0.795+0.05 
 SALCON-WB 0.140.00 
 DGSB 0.195+0.01 
 EFORCE 0.495+0.025 

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