Highlights

[ILB] YoY Quarter Result on 2011-06-30 [#2]

Stock [ILB]: INTEGRATED LOGISTICS BHD
Announcement Date 15-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -51.14%    YoY -     -67.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 9,955 34,290 36,232 31,448 49,467 46,641 53,550 -24.44%
  YoY % -70.97% -5.36% 15.21% -36.43% 6.06% -12.90% -
  Horiz. % 18.59% 64.03% 67.66% 58.73% 92.38% 87.10% 100.00%
PBT -3,875 -372 541 1,322 4,201 4,588 7,095 -
  YoY % -941.67% -168.76% -59.08% -68.53% -8.44% -35.33% -
  Horiz. % -54.62% -5.24% 7.63% 18.63% 59.21% 64.67% 100.00%
Tax -2 -873 -897 -455 -1,856 -1,565 -1,193 -65.52%
  YoY % 99.77% 2.68% -97.14% 75.48% -18.59% -31.18% -
  Horiz. % 0.17% 73.18% 75.19% 38.14% 155.57% 131.18% 100.00%
NP -3,877 -1,245 -356 867 2,345 3,023 5,902 -
  YoY % -211.41% -249.72% -141.06% -63.03% -22.43% -48.78% -
  Horiz. % -65.69% -21.09% -6.03% 14.69% 39.73% 51.22% 100.00%
NP to SH -3,660 -1,688 -387 580 1,801 2,326 4,461 -
  YoY % -116.82% -336.18% -166.72% -67.80% -22.57% -47.86% -
  Horiz. % -82.04% -37.84% -8.68% 13.00% 40.37% 52.14% 100.00%
Tax Rate - % - % 165.80 % 34.42 % 44.18 % 34.11 % 16.81 % -
  YoY % 0.00% 0.00% 381.70% -22.09% 29.52% 102.91% -
  Horiz. % 0.00% 0.00% 986.32% 204.76% 262.82% 202.91% 100.00%
Total Cost 13,832 35,535 36,588 30,581 47,122 43,618 47,648 -18.62%
  YoY % -61.07% -2.88% 19.64% -35.10% 8.03% -8.46% -
  Horiz. % 29.03% 74.58% 76.79% 64.18% 98.90% 91.54% 100.00%
Net Worth 305,000 371,360 404,414 369,266 378,210 387,666 335,544 -1.58%
  YoY % -17.87% -8.17% 9.52% -2.36% -2.44% 15.53% -
  Horiz. % 90.90% 110.67% 120.52% 110.05% 112.72% 115.53% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 305,000 371,360 404,414 369,266 378,210 387,666 335,544 -1.58%
  YoY % -17.87% -8.17% 9.52% -2.36% -2.44% 15.53% -
  Horiz. % 90.90% 110.67% 120.52% 110.05% 112.72% 115.53% 100.00%
NOSH 174,285 168,800 193,499 193,333 200,111 193,833 193,956 -1.77%
  YoY % 3.25% -12.76% 0.09% -3.39% 3.24% -0.06% -
  Horiz. % 89.86% 87.03% 99.76% 99.68% 103.17% 99.94% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -38.95 % -3.63 % -0.98 % 2.76 % 4.74 % 6.48 % 11.02 % -
  YoY % -973.00% -270.41% -135.51% -41.77% -26.85% -41.20% -
  Horiz. % -353.45% -32.94% -8.89% 25.05% 43.01% 58.80% 100.00%
ROE -1.20 % -0.45 % -0.10 % 0.16 % 0.48 % 0.60 % 1.33 % -
  YoY % -166.67% -350.00% -162.50% -66.67% -20.00% -54.89% -
  Horiz. % -90.23% -33.83% -7.52% 12.03% 36.09% 45.11% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.71 20.31 18.72 16.27 24.72 24.06 27.61 -23.09%
  YoY % -71.89% 8.49% 15.06% -34.18% 2.74% -12.86% -
  Horiz. % 20.68% 73.56% 67.80% 58.93% 89.53% 87.14% 100.00%
EPS -2.10 -1.00 -0.20 0.30 0.90 1.20 2.30 -
  YoY % -110.00% -400.00% -166.67% -66.67% -25.00% -47.83% -
  Horiz. % -91.30% -43.48% -8.70% 13.04% 39.13% 52.17% 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 1.7500 2.2000 2.0900 1.9100 1.8900 2.0000 1.7300 0.19%
  YoY % -20.45% 5.26% 9.42% 1.06% -5.50% 15.61% -
  Horiz. % 101.16% 127.17% 120.81% 110.40% 109.25% 115.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.10 17.58 18.58 16.13 25.36 23.92 27.46 -24.46%
  YoY % -70.99% -5.38% 15.19% -36.40% 6.02% -12.89% -
  Horiz. % 18.57% 64.02% 67.66% 58.74% 92.35% 87.11% 100.00%
EPS -1.88 -0.87 -0.20 0.30 0.92 1.19 2.29 -
  YoY % -116.09% -335.00% -166.67% -67.39% -22.69% -48.03% -
  Horiz. % -82.10% -37.99% -8.73% 13.10% 40.17% 51.97% 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 1.5639 1.9042 2.0737 1.8934 1.9393 1.9878 1.7205 -1.58%
  YoY % -17.87% -8.17% 9.52% -2.37% -2.44% 15.54% -
  Horiz. % 90.90% 110.68% 120.53% 110.05% 112.72% 115.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.8250 1.4900 0.8700 0.8800 0.9100 0.9500 0.8200 -
P/RPS 14.44 7.33 4.65 5.41 3.68 3.95 2.97 30.14%
  YoY % 97.00% 57.63% -14.05% 47.01% -6.84% 33.00% -
  Horiz. % 486.20% 246.80% 156.57% 182.15% 123.91% 133.00% 100.00%
P/EPS -39.29 -149.00 -435.00 293.33 101.11 79.17 35.65 -
  YoY % 73.63% 65.75% -248.30% 190.11% 27.71% 122.08% -
  Horiz. % -110.21% -417.95% -1,220.20% 822.81% 283.62% 222.08% 100.00%
EY -2.55 -0.67 -0.23 0.34 0.99 1.26 2.80 -
  YoY % -280.60% -191.30% -167.65% -65.66% -21.43% -55.00% -
  Horiz. % -91.07% -23.93% -8.21% 12.14% 35.36% 45.00% 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 0.47 0.68 0.42 0.46 0.48 0.48 0.47 -
  YoY % -30.88% 61.90% -8.70% -4.17% 0.00% 2.13% -
  Horiz. % 100.00% 144.68% 89.36% 97.87% 102.13% 102.13% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 24/08/12 15/08/11 16/08/10 30/07/09 11/08/08 -
Price 1.0100 1.7900 0.9600 0.8000 0.9600 1.0000 0.8100 -
P/RPS 17.68 8.81 5.13 4.92 3.88 4.16 2.93 34.91%
  YoY % 100.68% 71.73% 4.27% 26.80% -6.73% 41.98% -
  Horiz. % 603.41% 300.68% 175.09% 167.92% 132.42% 141.98% 100.00%
P/EPS -48.10 -179.00 -480.00 266.67 106.67 83.33 35.22 -
  YoY % 73.13% 62.71% -280.00% 150.00% 28.01% 136.60% -
  Horiz. % -136.57% -508.23% -1,362.86% 757.16% 302.87% 236.60% 100.00%
EY -2.08 -0.56 -0.21 0.38 0.94 1.20 2.84 -
  YoY % -271.43% -166.67% -155.26% -59.57% -21.67% -57.75% -
  Horiz. % -73.24% -19.72% -7.39% 13.38% 33.10% 42.25% 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 0.58 0.81 0.46 0.42 0.51 0.50 0.47 3.57%
  YoY % -28.40% 76.09% 9.52% -17.65% 2.00% 6.38% -
  Horiz. % 123.40% 172.34% 97.87% 89.36% 108.51% 106.38% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

452  321  636  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.20+0.19 
 ASB 0.17+0.005 
 TNLOGIS 0.86+0.095 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.295+0.03 
 KNM 0.205+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