Highlights

[ILB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [ILB]: INTEGRATED LOGISTICS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -201.95%    YoY -     -166.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,011 34,290 32,852 33,531 33,983 36,232 34,177 1.62%
  QoQ % 2.10% 4.38% -2.02% -1.33% -6.21% 6.01% -
  Horiz. % 102.44% 100.33% 96.12% 98.11% 99.43% 106.01% 100.00%
PBT -1,620 -372 -1,380 -3,074 7,690 541 1,851 -
  QoQ % -335.48% 73.04% 55.11% -139.97% 1,321.44% -70.77% -
  Horiz. % -87.52% -20.10% -74.55% -166.07% 415.45% 29.23% 100.00%
Tax -1,202 -873 -708 -1,509 -1,955 -897 -1,210 -0.44%
  QoQ % -37.69% -23.31% 53.08% 22.81% -117.95% 25.87% -
  Horiz. % 99.34% 72.15% 58.51% 124.71% 161.57% 74.13% 100.00%
NP -2,822 -1,245 -2,088 -4,583 5,735 -356 641 -
  QoQ % -126.67% 40.37% 54.44% -179.91% 1,710.96% -155.54% -
  Horiz. % -440.25% -194.23% -325.74% -714.98% 894.70% -55.54% 100.00%
NP to SH -3,058 -1,688 -2,326 -4,397 4,313 -387 369 -
  QoQ % -81.16% 27.43% 47.10% -201.95% 1,214.47% -204.88% -
  Horiz. % -828.73% -457.45% -630.35% -1,191.60% 1,168.83% -104.88% 100.00%
Tax Rate - % - % - % - % 25.42 % 165.80 % 65.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -84.67% 153.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 38.89% 253.63% 100.00%
Total Cost 37,833 35,535 34,940 38,114 28,248 36,588 33,536 8.36%
  QoQ % 6.47% 1.70% -8.33% 34.93% -22.79% 9.10% -
  Horiz. % 112.81% 105.96% 104.19% 113.65% 84.23% 109.10% 100.00%
Net Worth 383,948 371,360 357,207 364,841 357,116 404,414 380,069 0.68%
  QoQ % 3.39% 3.96% -2.09% 2.16% -11.70% 6.41% -
  Horiz. % 101.02% 97.71% 93.98% 95.99% 93.96% 106.41% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 8,564 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 383,948 371,360 357,207 364,841 357,116 404,414 380,069 0.68%
  QoQ % 3.39% 3.96% -2.09% 2.16% -11.70% 6.41% -
  Horiz. % 101.02% 97.71% 93.98% 95.99% 93.96% 106.41% 100.00%
NOSH 169,888 168,800 166,142 171,287 172,520 193,499 184,499 -5.35%
  QoQ % 0.65% 1.60% -3.00% -0.71% -10.84% 4.88% -
  Horiz. % 92.08% 91.49% 90.05% 92.84% 93.51% 104.88% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -8.06 % -3.63 % -6.36 % -13.67 % 16.88 % -0.98 % 1.88 % -
  QoQ % -122.04% 42.92% 53.47% -180.98% 1,822.45% -152.13% -
  Horiz. % -428.72% -193.09% -338.30% -727.13% 897.87% -52.13% 100.00%
ROE -0.80 % -0.45 % -0.65 % -1.21 % 1.21 % -0.10 % 0.10 % -
  QoQ % -77.78% 30.77% 46.28% -200.00% 1,310.00% -200.00% -
  Horiz. % -800.00% -450.00% -650.00% -1,210.00% 1,210.00% -100.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.61 20.31 19.77 19.58 19.70 18.72 18.52 7.38%
  QoQ % 1.48% 2.73% 0.97% -0.61% 5.24% 1.08% -
  Horiz. % 111.29% 109.67% 106.75% 105.72% 106.37% 101.08% 100.00%
EPS -1.80 -1.00 -1.40 -2.60 2.50 -0.20 0.20 -
  QoQ % -80.00% 28.57% 46.15% -204.00% 1,350.00% -200.00% -
  Horiz. % -900.00% -500.00% -700.00% -1,300.00% 1,250.00% -100.00% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.2600 2.2000 2.1500 2.1300 2.0700 2.0900 2.0600 6.37%
  QoQ % 2.73% 2.33% 0.94% 2.90% -0.96% 1.46% -
  Horiz. % 109.71% 106.80% 104.37% 103.40% 100.49% 101.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.95 17.58 16.84 17.19 17.42 18.58 17.52 1.63%
  QoQ % 2.10% 4.39% -2.04% -1.32% -6.24% 6.05% -
  Horiz. % 102.45% 100.34% 96.12% 98.12% 99.43% 106.05% 100.00%
EPS -1.57 -0.87 -1.19 -2.25 2.21 -0.20 0.19 -
  QoQ % -80.46% 26.89% 47.11% -201.81% 1,205.00% -205.26% -
  Horiz. % -826.32% -457.89% -626.32% -1,184.21% 1,163.16% -105.26% 100.00%
DPS 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9687 1.9042 1.8316 1.8707 1.8311 2.0737 1.9488 0.68%
  QoQ % 3.39% 3.96% -2.09% 2.16% -11.70% 6.41% -
  Horiz. % 101.02% 97.71% 93.99% 95.99% 93.96% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.8600 1.4900 0.9800 0.9000 0.9200 0.8700 0.8100 -
P/RPS 9.03 7.33 4.96 4.60 4.67 4.65 4.37 62.16%
  QoQ % 23.19% 47.78% 7.83% -1.50% 0.43% 6.41% -
  Horiz. % 206.64% 167.73% 113.50% 105.26% 106.86% 106.41% 100.00%
P/EPS -103.33 -149.00 -70.00 -35.06 36.80 -435.00 405.00 -
  QoQ % 30.65% -112.86% -99.66% -195.27% 108.46% -207.41% -
  Horiz. % -25.51% -36.79% -17.28% -8.66% 9.09% -107.41% 100.00%
EY -0.97 -0.67 -1.43 -2.85 2.72 -0.23 0.25 -
  QoQ % -44.78% 53.15% 49.82% -204.78% 1,282.61% -192.00% -
  Horiz. % -388.00% -268.00% -572.00% -1,140.00% 1,088.00% -92.00% 100.00%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.82 0.68 0.46 0.42 0.44 0.42 0.39 64.05%
  QoQ % 20.59% 47.83% 9.52% -4.55% 4.76% 7.69% -
  Horiz. % 210.26% 174.36% 117.95% 107.69% 112.82% 107.69% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 26/08/13 20/05/13 25/02/13 06/11/12 24/08/12 21/05/12 -
Price 1.9300 1.7900 0.9900 0.9000 0.9500 0.9600 0.9000 -
P/RPS 9.37 8.81 5.01 4.60 4.82 5.13 4.86 54.84%
  QoQ % 6.36% 75.85% 8.91% -4.56% -6.04% 5.56% -
  Horiz. % 192.80% 181.28% 103.09% 94.65% 99.18% 105.56% 100.00%
P/EPS -107.22 -179.00 -70.71 -35.06 38.00 -480.00 450.00 -
  QoQ % 40.10% -153.15% -101.68% -192.26% 107.92% -206.67% -
  Horiz. % -23.83% -39.78% -15.71% -7.79% 8.44% -106.67% 100.00%
EY -0.93 -0.56 -1.41 -2.85 2.63 -0.21 0.22 -
  QoQ % -66.07% 60.28% 50.53% -208.37% 1,352.38% -195.45% -
  Horiz. % -422.73% -254.55% -640.91% -1,295.45% 1,195.45% -95.45% 100.00%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.85 0.81 0.46 0.42 0.46 0.46 0.44 55.05%
  QoQ % 4.94% 76.09% 9.52% -8.70% 0.00% 4.55% -
  Horiz. % 193.18% 184.09% 104.55% 95.45% 104.55% 104.55% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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