Highlights

[LONBISC] YoY Quarter Result on 2015-06-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     22.64%    YoY -     10.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 98,134 75,082 122,552 98,210 104,697 65,963 75,496 3.68%
  YoY % 30.70% -38.73% 24.79% -6.20% 58.72% -12.63% -
  Horiz. % 129.99% 99.45% 162.33% 130.09% 138.68% 87.37% 100.00%
PBT 7,176 4,085 5,906 5,572 5,667 2,300 6,620 1.12%
  YoY % 75.67% -30.83% 5.99% -1.68% 146.39% -65.26% -
  Horiz. % 108.40% 61.71% 89.21% 84.17% 85.60% 34.74% 100.00%
Tax -521 -1,800 -1,424 -1,339 -2,847 545 2,176 -
  YoY % 71.06% -26.40% -6.35% 52.97% -622.39% -74.95% -
  Horiz. % -23.94% -82.72% -65.44% -61.53% -130.84% 25.05% 100.00%
NP 6,655 2,285 4,482 4,233 2,820 2,845 8,796 -3.77%
  YoY % 191.25% -49.02% 5.88% 50.11% -0.88% -67.66% -
  Horiz. % 75.66% 25.98% 50.95% 48.12% 32.06% 32.34% 100.00%
NP to SH 6,655 2,285 3,554 3,208 2,461 2,293 7,428 -1.50%
  YoY % 191.25% -35.71% 10.79% 30.35% 7.33% -69.13% -
  Horiz. % 89.59% 30.76% 47.85% 43.19% 33.13% 30.87% 100.00%
Tax Rate 7.26 % 44.06 % 24.11 % 24.03 % 50.24 % -23.70 % -32.87 % -
  YoY % -83.52% 82.75% 0.33% -52.17% 311.98% 27.90% -
  Horiz. % -22.09% -134.04% -73.35% -73.11% -152.84% 72.10% 100.00%
Total Cost 91,479 72,797 118,070 93,977 101,877 63,118 66,700 4.45%
  YoY % 25.66% -38.34% 25.64% -7.75% 61.41% -5.37% -
  Horiz. % 137.15% 109.14% 177.02% 140.90% 152.74% 94.63% 100.00%
Net Worth 401,919 408,509 366,683 311,668 276,548 228,813 191,940 10.72%
  YoY % -1.61% 11.41% 17.65% 12.70% 20.86% 19.21% -
  Horiz. % 209.40% 212.83% 191.04% 162.38% 144.08% 119.21% 100.00%
Dividend
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 1,477 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 46.04 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 401,919 408,509 366,683 311,668 276,548 228,813 191,940 10.72%
  YoY % -1.61% 11.41% 17.65% 12.70% 20.86% 19.21% -
  Horiz. % 209.40% 212.83% 191.04% 162.38% 144.08% 119.21% 100.00%
NOSH 194,164 186,534 179,746 147,710 138,274 114,406 95,970 10.20%
  YoY % 4.09% 3.78% 21.69% 6.82% 20.86% 19.21% -
  Horiz. % 202.32% 194.37% 187.29% 153.91% 144.08% 119.21% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.78 % 3.04 % 3.66 % 4.31 % 2.69 % 4.31 % 11.65 % -7.19%
  YoY % 123.03% -16.94% -15.08% 60.22% -37.59% -63.00% -
  Horiz. % 58.20% 26.09% 31.42% 37.00% 23.09% 37.00% 100.00%
ROE 1.66 % 0.56 % 0.97 % 1.03 % 0.89 % 1.00 % 3.87 % -11.01%
  YoY % 196.43% -42.27% -5.83% 15.73% -11.00% -74.16% -
  Horiz. % 42.89% 14.47% 25.06% 26.61% 23.00% 25.84% 100.00%
Per Share
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 50.54 40.25 68.18 66.49 75.72 57.66 78.67 -5.91%
  YoY % 25.57% -40.97% 2.54% -12.19% 31.32% -26.71% -
  Horiz. % 64.24% 51.16% 86.67% 84.52% 96.25% 73.29% 100.00%
EPS 3.43 1.22 1.98 2.17 1.78 2.01 7.74 -10.61%
  YoY % 181.15% -38.38% -8.76% 21.91% -11.44% -74.03% -
  Horiz. % 44.32% 15.76% 25.58% 28.04% 23.00% 25.97% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 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% - - -
NAPS 2.0700 2.1900 2.0400 2.1100 2.0000 2.0000 2.0000 0.48%
  YoY % -5.48% 7.35% -3.32% 5.50% 0.00% 0.00% -
  Horiz. % 103.50% 109.50% 102.00% 105.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.75 25.82 42.15 33.77 36.01 22.68 25.96 3.68%
  YoY % 30.71% -38.74% 24.81% -6.22% 58.77% -12.63% -
  Horiz. % 130.01% 99.46% 162.37% 130.08% 138.71% 87.37% 100.00%
EPS 2.29 0.79 1.22 1.10 0.85 0.79 2.55 -1.47%
  YoY % 189.87% -35.25% 10.91% 29.41% 7.59% -69.02% -
  Horiz. % 89.80% 30.98% 47.84% 43.14% 33.33% 30.98% 100.00%
DPS 0.00 0.00 0.00 0.51 0.00 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% - - -
NAPS 1.3822 1.4049 1.2610 1.0718 0.9510 0.7869 0.6601 10.72%
  YoY % -1.62% 11.41% 17.65% 12.70% 20.85% 19.21% -
  Horiz. % 209.39% 212.83% 191.03% 162.37% 144.07% 119.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/09/18 29/09/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.5500 0.7400 0.7900 0.8500 0.6550 0.7100 0.8600 -
P/RPS 1.09 1.84 1.16 1.28 0.87 1.23 1.09 -
  YoY % -40.76% 58.62% -9.38% 47.13% -29.27% 12.84% -
  Horiz. % 100.00% 168.81% 106.42% 117.43% 79.82% 112.84% 100.00%
P/EPS 16.05 60.41 39.95 39.14 36.80 35.42 11.11 5.20%
  YoY % -73.43% 51.21% 2.07% 6.36% 3.90% 218.81% -
  Horiz. % 144.46% 543.74% 359.59% 352.30% 331.23% 318.81% 100.00%
EY 6.23 1.66 2.50 2.56 2.72 2.82 9.00 -4.94%
  YoY % 275.30% -33.60% -2.34% -5.88% -3.55% -68.67% -
  Horiz. % 69.22% 18.44% 27.78% 28.44% 30.22% 31.33% 100.00%
DY 0.00 0.00 0.00 1.18 0.00 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% - - -
P/NAPS 0.27 0.34 0.39 0.40 0.33 0.36 0.43 -6.21%
  YoY % -20.59% -12.82% -2.50% 21.21% -8.33% -16.28% -
  Horiz. % 62.79% 79.07% 90.70% 93.02% 76.74% 83.72% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/11/18 30/11/17 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.5900 0.6950 0.7550 0.8500 0.6600 0.6900 0.7600 -
P/RPS 1.17 1.73 1.11 1.28 0.87 1.20 0.97 2.62%
  YoY % -32.37% 55.86% -13.28% 47.13% -27.50% 23.71% -
  Horiz. % 120.62% 178.35% 114.43% 131.96% 89.69% 123.71% 100.00%
P/EPS 17.21 56.74 38.18 39.14 37.08 34.43 9.82 8.04%
  YoY % -69.67% 48.61% -2.45% 5.56% 7.70% 250.61% -
  Horiz. % 175.25% 577.80% 388.80% 398.57% 377.60% 350.61% 100.00%
EY 5.81 1.76 2.62 2.56 2.70 2.90 10.18 -7.44%
  YoY % 230.11% -32.82% 2.34% -5.19% -6.90% -71.51% -
  Horiz. % 57.07% 17.29% 25.74% 25.15% 26.52% 28.49% 100.00%
DY 0.00 0.00 0.00 1.18 0.00 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% - - -
P/NAPS 0.29 0.32 0.37 0.40 0.33 0.35 0.38 -3.66%
  YoY % -9.38% -13.51% -7.50% 21.21% -5.71% -7.89% -
  Horiz. % 76.32% 84.21% 97.37% 105.26% 86.84% 92.11% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. IMPORTANCE OF INTERNATIONAL, NATIONAL & INDIVIDUAL COMPANY CATALYSTS FOR STOCKS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers