[ILB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.99%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 181,480 197,787 203,788 205,238 201,964 190,503 186,118 -1.66%
PBT 14,676 31,654 34,416 32,338 30,092 30,598 28,372 -35.58%
Tax -1,584 -200 -4,662 -4,968 -4,160 -4,555 -4,938 -53.17%
NP 13,092 31,454 29,753 27,370 25,932 26,043 23,433 -32.18%
-
NP to SH 9,572 24,477 22,353 19,326 17,732 18,335 16,737 -31.12%
-
Tax Rate 10.79% 0.63% 13.55% 15.36% 13.82% 14.89% 17.40% -
Total Cost 168,388 166,333 174,034 177,868 176,032 164,460 162,685 2.32%
-
Net Worth 295,706 292,712 287,634 285,058 283,395 280,409 273,027 5.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 9,866 6,574 9,663 - 6,336 4,184 -
Div Payout % - 40.31% 29.41% 50.00% - 34.56% 25.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 295,706 292,712 287,634 285,058 283,395 280,409 273,027 5.46%
NOSH 170,928 164,445 164,362 161,050 158,321 158,423 156,912 5.87%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.21% 15.90% 14.60% 13.34% 12.84% 13.67% 12.59% -
ROE 3.24% 8.36% 7.77% 6.78% 6.26% 6.54% 6.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 106.17 120.28 123.99 127.44 127.57 120.25 118.61 -7.12%
EPS 5.60 14.80 13.60 12.00 11.20 11.60 10.67 -34.96%
DPS 0.00 6.00 4.00 6.00 0.00 4.00 2.67 -
NAPS 1.73 1.78 1.75 1.77 1.79 1.77 1.74 -0.38%
Adjusted Per Share Value based on latest NOSH - 163,437
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.05 101.42 104.49 105.24 103.56 97.68 95.43 -1.67%
EPS 4.91 12.55 11.46 9.91 9.09 9.40 8.58 -31.09%
DPS 0.00 5.06 3.37 4.95 0.00 3.25 2.15 -
NAPS 1.5162 1.5009 1.4749 1.4616 1.4531 1.4378 1.40 5.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.00 2.00 2.20 1.99 1.76 1.44 1.61 -
P/RPS 1.88 1.66 1.77 1.56 1.38 1.20 1.36 24.11%
P/EPS 35.71 13.44 16.18 16.58 15.71 12.44 15.09 77.67%
EY 2.80 7.44 6.18 6.03 6.36 8.04 6.63 -43.73%
DY 0.00 3.00 1.82 3.02 0.00 2.78 1.66 -
P/NAPS 1.16 1.12 1.26 1.12 0.98 0.81 0.93 15.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 -
Price 1.95 2.01 2.05 2.14 1.90 1.70 1.59 -
P/RPS 1.84 1.67 1.65 1.68 1.49 1.41 1.34 23.56%
P/EPS 34.82 13.50 15.07 17.83 16.96 14.69 14.91 76.11%
EY 2.87 7.41 6.63 5.61 5.89 6.81 6.71 -43.26%
DY 0.00 2.99 1.95 2.80 0.00 2.35 1.68 -
P/NAPS 1.13 1.13 1.17 1.21 1.06 0.96 0.91 15.54%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment