[ILB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.57%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 192,684 190,814 189,496 186,570 181,480 197,787 203,788 -3.66%
PBT 22,468 14,865 17,884 18,944 14,676 31,654 34,416 -24.72%
Tax -2,488 -1,750 -2,568 -2,558 -1,584 -200 -4,662 -34.18%
NP 19,980 13,115 15,316 16,386 13,092 31,454 29,753 -23.29%
-
NP to SH 15,272 8,218 11,010 11,924 9,572 24,477 22,353 -22.40%
-
Tax Rate 11.07% 11.77% 14.36% 13.50% 10.79% 0.63% 13.55% -
Total Cost 172,704 177,699 174,180 170,184 168,388 166,333 174,034 -0.50%
-
Net Worth 343,620 306,696 309,235 306,867 295,706 292,712 287,634 12.57%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,444 - - - 9,866 6,574 -
Div Payout % - 66.25% - - - 40.31% 29.41% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 343,620 306,696 309,235 306,867 295,706 292,712 287,634 12.57%
NOSH 200,947 181,477 175,702 175,352 170,928 164,445 164,362 14.32%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.37% 6.87% 8.08% 8.78% 7.21% 15.90% 14.60% -
ROE 4.44% 2.68% 3.56% 3.89% 3.24% 8.36% 7.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 95.89 105.14 107.85 106.40 106.17 120.28 123.99 -15.73%
EPS 7.60 4.50 6.27 6.80 5.60 14.80 13.60 -32.13%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 4.00 -
NAPS 1.71 1.69 1.76 1.75 1.73 1.78 1.75 -1.52%
Adjusted Per Share Value based on latest NOSH - 178,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 98.80 97.84 97.16 95.66 93.05 101.42 104.49 -3.66%
EPS 7.83 4.21 5.65 6.11 4.91 12.55 11.46 -22.40%
DPS 0.00 2.79 0.00 0.00 0.00 5.06 3.37 -
NAPS 1.7619 1.5726 1.5856 1.5735 1.5162 1.5009 1.4749 12.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.73 1.15 1.33 1.66 2.00 2.00 2.20 -
P/RPS 0.76 1.09 1.23 1.56 1.88 1.66 1.77 -43.05%
P/EPS 9.61 25.40 21.22 24.41 35.71 13.44 16.18 -29.31%
EY 10.41 3.94 4.71 4.10 2.80 7.44 6.18 41.52%
DY 0.00 2.61 0.00 0.00 0.00 3.00 1.82 -
P/NAPS 0.43 0.68 0.76 0.95 1.16 1.12 1.26 -51.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 -
Price 0.83 0.89 1.21 1.62 1.95 2.01 2.05 -
P/RPS 0.87 0.85 1.12 1.52 1.84 1.67 1.65 -34.70%
P/EPS 10.92 19.65 19.31 23.82 34.82 13.50 15.07 -19.30%
EY 9.16 5.09 5.18 4.20 2.87 7.41 6.63 24.02%
DY 0.00 3.37 0.00 0.00 0.00 2.99 1.95 -
P/NAPS 0.49 0.53 0.69 0.93 1.13 1.13 1.17 -43.99%

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