Highlights

[LONBISC] YoY Cumulative Quarter Result on 2009-12-31 [#2]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     140.63%    YoY -     59.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 121,479 127,823 118,686 101,222 84,035 62,026 51,450 15.38%
  YoY % -4.96% 7.70% 17.25% 20.45% 35.48% 20.56% -
  Horiz. % 236.11% 248.44% 230.68% 196.74% 163.33% 120.56% 100.00%
PBT 9,321 8,627 10,563 9,114 5,989 7,910 10,452 -1.89%
  YoY % 8.04% -18.33% 15.90% 52.18% -24.29% -24.32% -
  Horiz. % 89.18% 82.54% 101.06% 87.20% 57.30% 75.68% 100.00%
Tax -575 -522 -3,101 -775 -695 -1,730 -2,540 -21.91%
  YoY % -10.15% 83.17% -300.13% -11.51% 59.83% 31.89% -
  Horiz. % 22.64% 20.55% 122.09% 30.51% 27.36% 68.11% 100.00%
NP 8,746 8,105 7,462 8,339 5,294 6,180 7,912 1.68%
  YoY % 7.91% 8.62% -10.52% 57.52% -14.34% -21.89% -
  Horiz. % 110.54% 102.44% 94.31% 105.40% 66.91% 78.11% 100.00%
NP to SH 7,438 6,709 5,419 7,616 4,761 6,180 7,884 -0.96%
  YoY % 10.87% 23.81% -28.85% 59.97% -22.96% -21.61% -
  Horiz. % 94.34% 85.10% 68.73% 96.60% 60.39% 78.39% 100.00%
Tax Rate 6.17 % 6.05 % 29.36 % 8.50 % 11.60 % 21.87 % 24.30 % -20.41%
  YoY % 1.98% -79.39% 245.41% -26.72% -46.96% -10.00% -
  Horiz. % 25.39% 24.90% 120.82% 34.98% 47.74% 90.00% 100.00%
Total Cost 112,733 119,718 111,224 92,883 78,741 55,846 43,538 17.17%
  YoY % -5.83% 7.64% 19.75% 17.96% 41.00% 28.27% -
  Horiz. % 258.93% 274.97% 255.46% 213.34% 180.86% 128.27% 100.00%
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
  YoY % 19.71% 17.88% 12.38% 14.97% 15.75% 11.09% -
  Horiz. % 234.44% 195.84% 166.13% 147.83% 128.59% 111.09% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,362 - - - 4,448 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.62% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 18.32 % - % - % - % 93.44 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.61% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 287,439 240,120 203,692 181,254 157,659 136,209 122,608 15.24%
  YoY % 19.71% 17.88% 12.38% 14.97% 15.75% 11.09% -
  Horiz. % 234.44% 195.84% 166.13% 147.83% 128.59% 111.09% 100.00%
NOSH 136,227 118,286 96,081 83,144 78,049 77,833 71,283 11.39%
  YoY % 15.17% 23.11% 15.56% 6.53% 0.28% 9.19% -
  Horiz. % 191.11% 165.94% 134.79% 116.64% 109.49% 109.19% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.20 % 6.34 % 6.29 % 8.24 % 6.30 % 9.96 % 15.38 % -11.87%
  YoY % 13.56% 0.79% -23.67% 30.79% -36.75% -35.24% -
  Horiz. % 46.81% 41.22% 40.90% 53.58% 40.96% 64.76% 100.00%
ROE 2.59 % 2.79 % 2.66 % 4.20 % 3.02 % 4.54 % 6.43 % -14.05%
  YoY % -7.17% 4.89% -36.67% 39.07% -33.48% -29.39% -
  Horiz. % 40.28% 43.39% 41.37% 65.32% 46.97% 70.61% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.17 108.06 123.53 121.74 107.67 79.69 72.18 3.58%
  YoY % -17.48% -12.52% 1.47% 13.07% 35.11% 10.40% -
  Horiz. % 123.54% 149.71% 171.14% 168.66% 149.17% 110.40% 100.00%
EPS 5.46 6.01 5.64 9.16 6.10 7.94 11.06 -11.09%
  YoY % -9.15% 6.56% -38.43% 50.16% -23.17% -28.21% -
  Horiz. % 49.37% 54.34% 50.99% 82.82% 55.15% 71.79% 100.00%
DPS 1.00 0.00 0.00 0.00 5.70 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.54% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.1100 2.0300 2.1200 2.1800 2.0200 1.7500 1.7200 3.46%
  YoY % 3.94% -4.25% -2.75% 7.92% 15.43% 1.74% -
  Horiz. % 122.67% 118.02% 123.26% 126.74% 117.44% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.78 43.96 40.82 34.81 28.90 21.33 17.69 15.39%
  YoY % -4.96% 7.69% 17.27% 20.45% 35.49% 20.58% -
  Horiz. % 236.18% 248.50% 230.75% 196.78% 163.37% 120.58% 100.00%
EPS 2.56 2.31 1.86 2.62 1.64 2.13 2.71 -0.94%
  YoY % 10.82% 24.19% -29.01% 59.76% -23.00% -21.40% -
  Horiz. % 94.46% 85.24% 68.63% 96.68% 60.52% 78.60% 100.00%
DPS 0.47 0.00 0.00 0.00 1.53 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.72% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9885 0.8258 0.7005 0.6233 0.5422 0.4684 0.4216 15.25%
  YoY % 19.70% 17.89% 12.39% 14.96% 15.76% 11.10% -
  Horiz. % 234.46% 195.87% 166.15% 147.84% 128.61% 111.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.6700 0.7300 1.0700 1.0100 0.8000 1.2000 1.8400 -
P/RPS 0.75 0.68 0.87 0.83 0.74 1.51 2.55 -18.44%
  YoY % 10.29% -21.84% 4.82% 12.16% -50.99% -40.78% -
  Horiz. % 29.41% 26.67% 34.12% 32.55% 29.02% 59.22% 100.00%
P/EPS 12.27 12.87 18.97 11.03 13.11 15.11 16.64 -4.95%
  YoY % -4.66% -32.16% 71.99% -15.87% -13.24% -9.19% -
  Horiz. % 73.74% 77.34% 114.00% 66.29% 78.79% 90.81% 100.00%
EY 8.15 7.77 5.27 9.07 7.62 6.62 6.01 5.20%
  YoY % 4.89% 47.44% -41.90% 19.03% 15.11% 10.15% -
  Horiz. % 135.61% 129.28% 87.69% 150.92% 126.79% 110.15% 100.00%
DY 1.49 0.00 0.00 0.00 7.12 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.36 0.50 0.46 0.40 0.69 1.07 -18.21%
  YoY % -11.11% -28.00% 8.70% 15.00% -42.03% -35.51% -
  Horiz. % 29.91% 33.64% 46.73% 42.99% 37.38% 64.49% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.6250 0.7600 1.0000 1.0300 0.7000 1.1500 1.8000 -
P/RPS 0.70 0.70 0.81 0.85 0.65 1.44 2.49 -19.05%
  YoY % 0.00% -13.58% -4.71% 30.77% -54.86% -42.17% -
  Horiz. % 28.11% 28.11% 32.53% 34.14% 26.10% 57.83% 100.00%
P/EPS 11.45 13.40 17.73 11.24 11.48 14.48 16.27 -5.68%
  YoY % -14.55% -24.42% 57.74% -2.09% -20.72% -11.00% -
  Horiz. % 70.37% 82.36% 108.97% 69.08% 70.56% 89.00% 100.00%
EY 8.74 7.46 5.64 8.89 8.71 6.90 6.14 6.06%
  YoY % 17.16% 32.27% -36.56% 2.07% 26.23% 12.38% -
  Horiz. % 142.35% 121.50% 91.86% 144.79% 141.86% 112.38% 100.00%
DY 1.60 0.00 0.00 0.00 8.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.66% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.30 0.37 0.47 0.47 0.35 0.66 1.05 -18.83%
  YoY % -18.92% -21.28% 0.00% 34.29% -46.97% -37.14% -
  Horiz. % 28.57% 35.24% 44.76% 44.76% 33.33% 62.86% 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