Highlights

[LONBISC] YoY Quarter Result on 2018-12-31 [#1]

Stock [LONBISC]: LONDON BISCUITS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2019
Quarter 31-Dec-2018  [#1]
Profit Trend QoQ -     -25.57%    YoY -     73.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 109,014 67,617 95,972 90,622 87,639 73,220 58,384 10.50%
  YoY % 61.22% -29.55% 5.90% 3.40% 19.69% 25.41% -
  Horiz. % 186.72% 115.81% 164.38% 155.22% 150.11% 125.41% 100.00%
PBT 5,731 3,544 6,096 6,933 6,445 5,581 5,493 0.68%
  YoY % 61.71% -41.86% -12.07% 7.57% 15.48% 1.60% -
  Horiz. % 104.33% 64.52% 110.98% 126.22% 117.33% 101.60% 100.00%
Tax 222 -692 -780 -852 -637 -537 -287 -
  YoY % 132.08% 11.28% 8.45% -33.75% -18.62% -87.11% -
  Horiz. % -77.35% 241.11% 271.78% 296.86% 221.95% 187.11% 100.00%
NP 5,953 2,852 5,316 6,081 5,808 5,044 5,206 2.17%
  YoY % 108.73% -46.35% -12.58% 4.70% 15.15% -3.11% -
  Horiz. % 114.35% 54.78% 102.11% 116.81% 111.56% 96.89% 100.00%
NP to SH 4,953 2,852 4,272 5,207 5,075 4,353 4,542 1.39%
  YoY % 73.67% -33.24% -17.96% 2.60% 16.59% -4.16% -
  Horiz. % 109.05% 62.79% 94.06% 114.64% 111.73% 95.84% 100.00%
Tax Rate -3.87 % 19.53 % 12.80 % 12.29 % 9.88 % 9.62 % 5.22 % -
  YoY % -119.82% 52.58% 4.15% 24.39% 2.70% 84.29% -
  Horiz. % -74.14% 374.14% 245.21% 235.44% 189.27% 184.29% 100.00%
Total Cost 103,061 64,765 90,656 84,541 81,831 68,176 53,178 11.16%
  YoY % 59.13% -28.56% 7.23% 3.31% 20.03% 28.20% -
  Horiz. % 193.80% 121.79% 170.48% 158.98% 153.88% 128.20% 100.00%
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
  YoY % -4.81% -1.19% 7.10% 7.48% 17.99% 6.29% -
  Horiz. % 135.79% 142.65% 144.37% 134.80% 125.41% 106.29% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 387,092 406,644 411,553 384,259 357,517 303,002 285,068 5.01%
  YoY % -4.81% -1.19% 7.10% 7.48% 17.99% 6.29% -
  Horiz. % 135.79% 142.65% 144.37% 134.80% 125.41% 106.29% 100.00%
NOSH 202,666 186,534 190,534 186,533 174,398 142,254 136,396 6.54%
  YoY % 8.65% -2.10% 2.14% 6.96% 22.60% 4.30% -
  Horiz. % 148.59% 136.76% 139.69% 136.76% 127.86% 104.30% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.46 % 4.22 % 5.54 % 6.71 % 6.63 % 6.89 % 8.92 % -7.55%
  YoY % 29.38% -23.83% -17.44% 1.21% -3.77% -22.76% -
  Horiz. % 61.21% 47.31% 62.11% 75.22% 74.33% 77.24% 100.00%
ROE 1.28 % 0.70 % 1.04 % 1.36 % 1.42 % 1.44 % 1.59 % -3.41%
  YoY % 82.86% -32.69% -23.53% -4.23% -1.39% -9.43% -
  Horiz. % 80.50% 44.03% 65.41% 85.53% 89.31% 90.57% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.79 36.25 50.37 48.58 50.25 51.47 42.80 3.72%
  YoY % 48.39% -28.03% 3.68% -3.32% -2.37% 20.26% -
  Horiz. % 125.68% 84.70% 117.69% 113.50% 117.41% 120.26% 100.00%
EPS 2.44 1.53 2.24 2.79 2.91 3.06 3.33 -4.85%
  YoY % 59.48% -31.70% -19.71% -4.12% -4.90% -8.11% -
  Horiz. % 73.27% 45.95% 67.27% 83.78% 87.39% 91.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9100 2.1800 2.1600 2.0600 2.0500 2.1300 2.0900 -1.43%
  YoY % -12.39% 0.93% 4.85% 0.49% -3.76% 1.91% -
  Horiz. % 91.39% 104.31% 103.35% 98.56% 98.09% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 290,783
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.49 23.25 33.00 31.16 30.14 25.18 20.08 10.50%
  YoY % 61.25% -29.55% 5.91% 3.38% 19.70% 25.40% -
  Horiz. % 186.70% 115.79% 164.34% 155.18% 150.10% 125.40% 100.00%
EPS 1.70 0.98 1.47 1.79 1.75 1.50 1.56 1.38%
  YoY % 73.47% -33.33% -17.88% 2.29% 16.67% -3.85% -
  Horiz. % 108.97% 62.82% 94.23% 114.74% 112.18% 96.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3312 1.3984 1.4153 1.3215 1.2295 1.0420 0.9803 5.01%
  YoY % -4.81% -1.19% 7.10% 7.48% 17.99% 6.29% -
  Horiz. % 135.80% 142.65% 144.37% 134.81% 125.42% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6350 0.6650 0.7450 0.7650 0.8250 0.6800 0.6900 -
P/RPS 1.18 1.83 0.00 1.57 1.64 1.32 1.61 -4.85%
  YoY % -35.52% 0.00% 0.00% -4.27% 24.24% -18.01% -
  Horiz. % 73.29% 113.66% 0.00% 97.52% 101.86% 81.99% 100.00%
P/EPS 25.98 43.49 0.00 27.41 28.35 22.22 20.72 3.68%
  YoY % -40.26% 0.00% 0.00% -3.32% 27.59% 7.24% -
  Horiz. % 125.39% 209.89% 0.00% 132.29% 136.82% 107.24% 100.00%
EY 3.85 2.30 0.00 3.65 3.53 4.50 4.83 -3.56%
  YoY % 67.39% 0.00% 0.00% 3.40% -21.56% -6.83% -
  Horiz. % 79.71% 47.62% 0.00% 75.57% 73.08% 93.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.31 0.37 0.37 0.40 0.32 0.33 -
  YoY % 6.45% -16.22% 0.00% -7.50% 25.00% -3.03% -
  Horiz. % 100.00% 93.94% 112.12% 112.12% 121.21% 96.97% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 28/02/17 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.4500 0.5800 0.7400 0.7900 0.6950 0.7000 0.6700 -
P/RPS 0.84 1.60 0.00 1.63 1.38 1.36 1.57 -9.52%
  YoY % -47.50% 0.00% 0.00% 18.12% 1.47% -13.38% -
  Horiz. % 53.50% 101.91% 0.00% 103.82% 87.90% 86.62% 100.00%
P/EPS 18.41 37.93 0.00 28.30 23.88 22.88 20.12 -1.41%
  YoY % -51.46% 0.00% 0.00% 18.51% 4.37% 13.72% -
  Horiz. % 91.50% 188.52% 0.00% 140.66% 118.69% 113.72% 100.00%
EY 5.43 2.64 0.00 3.53 4.19 4.37 4.97 1.43%
  YoY % 105.68% 0.00% 0.00% -15.75% -4.12% -12.07% -
  Horiz. % 109.26% 53.12% 0.00% 71.03% 84.31% 87.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.27 0.37 0.38 0.34 0.33 0.32 -4.50%
  YoY % -11.11% -27.03% -2.63% 11.76% 3.03% 3.13% -
  Horiz. % 75.00% 84.38% 115.62% 118.75% 106.25% 103.13% 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