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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS