[ILB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.35%
YoY- -185.69%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 188,452 114,107 183,318 181,164 175,764 214,240 215,164 -8.46%
PBT 20,812 10,417 -509 -11,276 -40,904 31,934 25,201 -11.98%
Tax -3,740 -7,957 -3,326 -1,258 3,744 -7,119 -6,738 -32.48%
NP 17,072 2,460 -3,836 -12,534 -37,160 24,815 18,462 -5.08%
-
NP to SH 12,832 -4,121 -6,184 -14,188 -37,680 15,859 13,009 -0.90%
-
Tax Rate 17.97% 76.38% - - - 22.29% 26.74% -
Total Cost 171,380 111,647 187,154 193,698 212,924 189,425 196,701 -8.78%
-
Net Worth 373,637 379,025 386,499 394,111 396,424 397,453 357,106 3.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,629 - - - 3,915 - -
Div Payout % - 0.00% - - - 24.69% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 373,637 379,025 386,499 394,111 396,424 397,453 357,106 3.06%
NOSH 188,705 187,636 193,249 197,055 196,249 195,790 195,139 -2.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.06% 2.16% -2.09% -6.92% -21.14% 11.58% 8.58% -
ROE 3.43% -1.09% -1.60% -3.60% -9.50% 3.99% 3.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.87 60.81 94.86 91.94 89.56 109.42 110.26 -6.39%
EPS 6.80 -2.20 -3.20 -7.20 -19.20 8.10 6.67 1.29%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.98 2.02 2.00 2.00 2.02 2.03 1.83 5.39%
Adjusted Per Share Value based on latest NOSH - 193,833
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 96.63 58.51 94.00 92.89 90.12 109.85 110.33 -8.46%
EPS 6.58 -2.11 -3.17 -7.27 -19.32 8.13 6.67 -0.90%
DPS 0.00 2.89 0.00 0.00 0.00 2.01 0.00 -
NAPS 1.9158 1.9435 1.9818 2.0208 2.0327 2.038 1.8311 3.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.03 0.88 0.95 0.95 0.64 0.54 0.68 -
P/RPS 1.03 1.45 1.00 1.03 0.71 0.49 0.62 40.31%
P/EPS 15.15 -40.07 -29.69 -13.19 -3.33 6.67 10.20 30.21%
EY 6.60 -2.50 -3.37 -7.58 -30.00 15.00 9.80 -23.18%
DY 0.00 3.41 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.52 0.44 0.48 0.48 0.32 0.27 0.37 25.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 -
Price 1.02 0.94 0.94 1.00 0.79 0.55 0.58 -
P/RPS 1.02 1.55 0.99 1.09 0.88 0.50 0.53 54.78%
P/EPS 15.00 -42.80 -29.37 -13.89 -4.11 6.79 8.70 43.83%
EY 6.67 -2.34 -3.40 -7.20 -24.30 14.73 11.49 -30.43%
DY 0.00 3.19 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.52 0.47 0.47 0.50 0.39 0.27 0.32 38.26%

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