Highlights

[LONBISC] YoY Quarter Result on 2017-09-30 [#4]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 30-Sep-2017  [#4]
Profit Trend QoQ -     62.52%    YoY -     -56.15%
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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
6. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
7. TOP 10 REASONS WHY YOU MUST HAVE MUIPROP (3913) IN YOUR STOCK PORTFOLIO, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers