Highlights

[LONBISC] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     112.75%    YoY -     24.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 250,144 177,288 177,632 165,557 121,479 127,823 118,686 12.67%
  YoY % 41.09% -0.19% 7.29% 36.28% -4.96% 7.70% -
  Horiz. % 210.76% 149.38% 149.67% 139.49% 102.35% 107.70% 100.00%
PBT 14,523 14,386 11,698 12,575 9,321 8,627 10,563 5.22%
  YoY % 0.95% 22.98% -6.97% 34.91% 8.04% -18.33% -
  Horiz. % 137.49% 136.19% 110.75% 119.05% 88.24% 81.67% 100.00%
Tax -2,208 -1,651 -1,540 -1,775 -575 -522 -3,101 -5.29%
  YoY % -33.74% -7.21% 13.24% -208.70% -10.15% 83.17% -
  Horiz. % 71.20% 53.24% 49.66% 57.24% 18.54% 16.83% 100.00%
NP 12,315 12,735 10,158 10,800 8,746 8,105 7,462 8.34%
  YoY % -3.30% 25.37% -5.94% 23.49% 7.91% 8.62% -
  Horiz. % 165.04% 170.66% 136.13% 144.73% 117.21% 108.62% 100.00%
NP to SH 12,315 10,676 8,571 9,261 7,438 6,709 5,419 14.03%
  YoY % 15.35% 24.56% -7.45% 24.51% 10.87% 23.81% -
  Horiz. % 227.26% 197.01% 158.17% 170.90% 137.26% 123.81% 100.00%
Tax Rate 15.20 % 11.48 % 13.16 % 14.12 % 6.17 % 6.05 % 29.36 % -9.99%
  YoY % 32.40% -12.77% -6.80% 128.85% 1.98% -79.39% -
  Horiz. % 51.77% 39.10% 44.82% 48.09% 21.01% 20.61% 100.00%
Total Cost 237,829 164,553 167,474 154,757 112,733 119,718 111,224 12.93%
  YoY % 44.53% -1.74% 8.22% 37.28% -5.83% 7.64% -
  Horiz. % 213.83% 147.95% 150.57% 139.14% 101.36% 107.64% 100.00%
Net Worth 406,644 389,855 363,206 308,699 287,439 240,120 203,692 11.69%
  YoY % 4.31% 7.34% 17.66% 7.40% 19.71% 17.88% -
  Horiz. % 199.64% 191.39% 178.31% 151.55% 141.11% 117.88% 100.00%
Dividend
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,422 1,362 - - -
  YoY % 0.00% 0.00% 0.00% 4.43% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.43% 100.00% - -
Div Payout % - % - % - % 15.36 % 18.32 % - % - % -
  YoY % 0.00% 0.00% 0.00% -16.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 83.84% 100.00% - -
Equity
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 406,644 389,855 363,206 308,699 287,439 240,120 203,692 11.69%
  YoY % 4.31% 7.34% 17.66% 7.40% 19.71% 17.88% -
  Horiz. % 199.64% 191.39% 178.31% 151.55% 141.11% 117.88% 100.00%
NOSH 186,534 186,533 179,805 142,258 136,227 118,286 96,081 11.19%
  YoY % 0.00% 3.74% 26.39% 4.43% 15.17% 23.11% -
  Horiz. % 194.14% 194.14% 187.14% 148.06% 141.78% 123.11% 100.00%
Ratio Analysis
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.92 % 7.18 % 5.72 % 6.52 % 7.20 % 6.34 % 6.29 % -3.85%
  YoY % -31.48% 25.52% -12.27% -9.44% 13.56% 0.79% -
  Horiz. % 78.22% 114.15% 90.94% 103.66% 114.47% 100.79% 100.00%
ROE 3.03 % 2.74 % 2.36 % 3.00 % 2.59 % 2.79 % 2.66 % 2.10%
  YoY % 10.58% 16.10% -21.33% 15.83% -7.17% 4.89% -
  Horiz. % 113.91% 103.01% 88.72% 112.78% 97.37% 104.89% 100.00%
Per Share
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 134.10 95.04 98.79 116.38 89.17 108.06 123.53 1.32%
  YoY % 41.10% -3.80% -15.11% 30.51% -17.48% -12.52% -
  Horiz. % 108.56% 76.94% 79.97% 94.21% 72.18% 87.48% 100.00%
EPS 6.84 5.72 4.77 6.51 5.46 6.01 5.64 3.13%
  YoY % 19.58% 19.92% -26.73% 19.23% -9.15% 6.56% -
  Horiz. % 121.28% 101.42% 84.57% 115.43% 96.81% 106.56% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 2.1800 2.0900 2.0200 2.1700 2.1100 2.0300 2.1200 0.45%
  YoY % 4.31% 3.47% -6.91% 2.84% 3.94% -4.25% -
  Horiz. % 102.83% 98.58% 95.28% 102.36% 99.53% 95.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 86.02 60.97 61.09 56.93 41.78 43.96 40.82 12.66%
  YoY % 41.09% -0.20% 7.31% 36.26% -4.96% 7.69% -
  Horiz. % 210.73% 149.36% 149.66% 139.47% 102.35% 107.69% 100.00%
EPS 4.24 3.67 2.95 3.18 2.56 2.31 1.86 14.09%
  YoY % 15.53% 24.41% -7.23% 24.22% 10.82% 24.19% -
  Horiz. % 227.96% 197.31% 158.60% 170.97% 137.63% 124.19% 100.00%
DPS 0.00 0.00 0.00 0.49 0.47 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 4.26% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.26% 100.00% - -
NAPS 1.3984 1.3407 1.2491 1.0616 0.9885 0.8258 0.7005 11.69%
  YoY % 4.30% 7.33% 17.66% 7.40% 19.70% 17.89% -
  Horiz. % 199.63% 191.39% 178.32% 151.55% 141.11% 117.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.7400 0.8300 0.6350 0.6800 0.6700 0.7300 1.0700 -
P/RPS 0.00 0.87 0.64 0.58 0.75 0.68 0.87 -
  YoY % 0.00% 35.94% 10.34% -22.67% 10.29% -21.84% -
  Horiz. % 0.00% 100.00% 73.56% 66.67% 86.21% 78.16% 100.00%
P/EPS 0.00 14.50 13.32 10.45 12.27 12.87 18.97 -
  YoY % 0.00% 8.86% 27.46% -14.83% -4.66% -32.16% -
  Horiz. % 0.00% 76.44% 70.22% 55.09% 64.68% 67.84% 100.00%
EY 0.00 6.90 7.51 9.57 8.15 7.77 5.27 -
  YoY % 0.00% -8.12% -21.53% 17.42% 4.89% 47.44% -
  Horiz. % 0.00% 130.93% 142.50% 181.59% 154.65% 147.44% 100.00%
DY 0.00 0.00 0.00 1.47 1.49 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -1.34% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 98.66% 100.00% - -
P/NAPS 0.37 0.40 0.31 0.31 0.32 0.36 0.50 -4.70%
  YoY % -7.50% 29.03% 0.00% -3.12% -11.11% -28.00% -
  Horiz. % 74.00% 80.00% 62.00% 62.00% 64.00% 72.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.7650 0.8050 0.8000 0.6750 0.6250 0.7600 1.0000 -
P/RPS 0.00 0.85 0.81 0.58 0.70 0.70 0.81 -
  YoY % 0.00% 4.94% 39.66% -17.14% 0.00% -13.58% -
  Horiz. % 0.00% 104.94% 100.00% 71.60% 86.42% 86.42% 100.00%
P/EPS 0.00 14.07 16.78 10.37 11.45 13.40 17.73 -
  YoY % 0.00% -16.15% 61.81% -9.43% -14.55% -24.42% -
  Horiz. % 0.00% 79.36% 94.64% 58.49% 64.58% 75.58% 100.00%
EY 0.00 7.11 5.96 9.64 8.74 7.46 5.64 -
  YoY % 0.00% 19.30% -38.17% 10.30% 17.16% 32.27% -
  Horiz. % 0.00% 126.06% 105.67% 170.92% 154.96% 132.27% 100.00%
DY 0.00 0.00 0.00 1.48 1.60 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -7.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.50% 100.00% - -
P/NAPS 0.38 0.39 0.40 0.31 0.30 0.37 0.47 -3.34%
  YoY % -2.56% -2.50% 29.03% 3.33% -18.92% -21.28% -
  Horiz. % 80.85% 82.98% 85.11% 65.96% 63.83% 78.72% 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
 
 

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