Highlights

[LONBISC] QoQ TTM 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 -     0.02%    YoY -     21.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 335,878 397,198 447,493 438,187 436,508 412,005 402,195 -11.33%
  QoQ % -15.44% -11.24% 2.12% 0.38% 5.95% 2.44% -
  Horiz. % 83.51% 98.76% 111.26% 108.95% 108.53% 102.44% 100.00%
PBT 16,288 19,455 23,870 24,949 24,995 26,246 25,429 -25.71%
  QoQ % -16.28% -18.50% -4.32% -0.18% -4.77% 3.21% -
  Horiz. % 64.05% 76.51% 93.87% 98.11% 98.29% 103.21% 100.00%
Tax -2,568 -1,520 -2,679 -2,376 -2,576 -5,010 -4,653 -32.74%
  QoQ % -68.95% 43.26% -12.75% 7.76% 48.58% -7.67% -
  Horiz. % 55.19% 32.67% 57.58% 51.06% 55.36% 107.67% 100.00%
NP 13,720 17,935 21,191 22,573 22,419 21,236 20,776 -24.19%
  QoQ % -23.50% -15.37% -6.12% 0.69% 5.57% 2.21% -
  Horiz. % 66.04% 86.33% 102.00% 108.65% 107.91% 102.21% 100.00%
NP to SH 11,652 14,428 17,266 18,592 18,588 17,831 17,128 -22.67%
  QoQ % -19.24% -16.44% -7.13% 0.02% 4.25% 4.10% -
  Horiz. % 68.03% 84.24% 100.81% 108.55% 108.52% 104.10% 100.00%
Tax Rate 15.77 % 7.81 % 11.22 % 9.52 % 10.31 % 19.09 % 18.30 % -9.45%
  QoQ % 101.92% -30.39% 17.86% -7.66% -45.99% 4.32% -
  Horiz. % 86.17% 42.68% 61.31% 52.02% 56.34% 104.32% 100.00%
Total Cost 322,158 379,263 426,302 415,614 414,089 390,769 381,419 -10.66%
  QoQ % -15.06% -11.03% 2.57% 0.37% 5.97% 2.45% -
  Horiz. % 84.46% 99.43% 111.77% 108.97% 108.57% 102.45% 100.00%
Net Worth 406,644 406,644 411,553 402,913 397,663 373,067 390,109 2.81%
  QoQ % 0.00% -1.19% 2.14% 1.32% 6.59% -4.37% -
  Horiz. % 104.24% 104.24% 105.50% 103.28% 101.94% 95.63% 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 0 0 0 0 0 0 0 -
  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 406,644 406,644 411,553 402,913 397,663 373,067 390,109 2.81%
  QoQ % 0.00% -1.19% 2.14% 1.32% 6.59% -4.37% -
  Horiz. % 104.24% 104.24% 105.50% 103.28% 101.94% 95.63% 100.00%
NOSH 186,534 186,534 190,534 186,533 186,696 186,533 186,655 -0.04%
  QoQ % 0.00% -2.10% 2.14% -0.09% 0.09% -0.07% -
  Horiz. % 99.94% 99.94% 102.08% 99.93% 100.02% 99.93% 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 4.08 % 4.52 % 4.74 % 5.15 % 5.14 % 5.15 % 5.17 % -14.61%
  QoQ % -9.73% -4.64% -7.96% 0.19% -0.19% -0.39% -
  Horiz. % 78.92% 87.43% 91.68% 99.61% 99.42% 99.61% 100.00%
ROE 2.87 % 3.55 % 4.20 % 4.61 % 4.67 % 4.78 % 4.39 % -24.69%
  QoQ % -19.15% -15.48% -8.89% -1.28% -2.30% 8.88% -
  Horiz. % 65.38% 80.87% 95.67% 105.01% 106.38% 108.88% 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 180.06 212.94 234.86 234.91 233.81 220.87 215.47 -11.29%
  QoQ % -15.44% -9.33% -0.02% 0.47% 5.86% 2.51% -
  Horiz. % 83.57% 98.83% 109.00% 109.02% 108.51% 102.51% 100.00%
EPS 6.25 7.73 9.06 9.97 9.96 9.56 9.18 -22.63%
  QoQ % -19.15% -14.68% -9.13% 0.10% 4.18% 4.14% -
  Horiz. % 68.08% 84.20% 98.69% 108.61% 108.50% 104.14% 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 2.0000 2.0900 2.85%
  QoQ % 0.00% 0.93% 0.00% 1.41% 6.50% -4.31% -
  Horiz. % 104.31% 104.31% 103.35% 103.35% 101.91% 95.69% 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 115.51 136.60 153.89 150.69 150.11 141.69 138.31 -11.33%
  QoQ % -15.44% -11.24% 2.12% 0.39% 5.94% 2.44% -
  Horiz. % 83.52% 98.76% 111.26% 108.95% 108.53% 102.44% 100.00%
EPS 4.01 4.96 5.94 6.39 6.39 6.13 5.89 -22.63%
  QoQ % -19.15% -16.50% -7.04% 0.00% 4.24% 4.07% -
  Horiz. % 68.08% 84.21% 100.85% 108.49% 108.49% 104.07% 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 1.3856 1.3676 1.2830 1.3416 2.81%
  QoQ % 0.00% -1.19% 2.14% 1.32% 6.59% -4.37% -
  Horiz. % 104.23% 104.23% 105.49% 103.28% 101.94% 95.63% 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 0.35 0.32 0.31 0.32 0.36 0.39 5.07%
  QoQ % 20.00% 9.38% 3.23% -3.12% -11.11% -7.69% -
  Horiz. % 107.69% 89.74% 82.05% 79.49% 82.05% 92.31% 100.00%
P/EPS 12.17 9.57 8.22 7.32 7.53 8.32 9.05 21.85%
  QoQ % 27.17% 16.42% 12.30% -2.79% -9.50% -8.07% -
  Horiz. % 134.48% 105.75% 90.83% 80.88% 83.20% 91.93% 100.00%
EY 8.22 10.45 12.16 13.65 13.28 12.02 11.06 -17.96%
  QoQ % -21.34% -14.06% -10.92% 2.79% 10.48% 8.68% -
  Horiz. % 74.32% 94.48% 109.95% 123.42% 120.07% 108.68% 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 0.34 0.34 0.34 0.35 0.40 0.40 -8.52%
  QoQ % 2.94% 0.00% 0.00% -2.86% -12.50% 0.00% -
  Horiz. % 87.50% 85.00% 85.00% 85.00% 87.50% 100.00% 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 0.36 0.32 0.30 0.31 0.35 0.37 8.83%
  QoQ % 16.67% 12.50% 6.67% -3.23% -11.43% -5.41% -
  Horiz. % 113.51% 97.30% 86.49% 81.08% 83.78% 94.59% 100.00%
P/EPS 12.17 9.89 8.17 7.17 7.38 8.06 8.77 24.44%
  QoQ % 23.05% 21.05% 13.95% -2.85% -8.44% -8.10% -
  Horiz. % 138.77% 112.77% 93.16% 81.76% 84.15% 91.90% 100.00%
EY 8.22 10.11 12.25 13.94 13.55 12.41 11.40 -19.61%
  QoQ % -18.69% -17.47% -12.12% 2.88% 9.19% 8.86% -
  Horiz. % 72.11% 88.68% 107.46% 122.28% 118.86% 108.86% 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 0.35 0.34 0.33 0.35 0.39 0.39 -6.97%
  QoQ % 0.00% 2.94% 3.03% -5.71% -10.26% 0.00% -
  Horiz. % 89.74% 89.74% 87.18% 84.62% 89.74% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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