[ILB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -25.57%
YoY- -64.72%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 136,708 133,774 131,062 124,264 122,736 178,920 195,476 -21.19%
PBT 7,404 18,542 14,545 7,048 8,808 23,645 18,770 -46.18%
Tax -4,840 -4,400 -3,374 -2,184 -2,548 -4,790 -6,630 -18.90%
NP 2,564 14,142 11,170 4,864 6,260 18,855 12,140 -64.50%
-
NP to SH 1,476 12,337 7,678 3,534 4,748 18,668 9,262 -70.57%
-
Tax Rate 65.37% 23.73% 23.20% 30.99% 28.93% 20.26% 35.32% -
Total Cost 134,144 119,632 119,892 119,400 116,476 160,065 183,336 -18.78%
-
Net Worth 380,069 382,809 384,552 337,496 385,774 368,168 353,332 4.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 9,071 - - - 16,131 - -
Div Payout % - 73.53% - - - 86.41% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 380,069 382,809 384,552 337,496 385,774 368,168 353,332 4.97%
NOSH 184,499 181,426 185,774 176,700 197,833 189,777 192,972 -2.94%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.88% 10.57% 8.52% 3.91% 5.10% 10.54% 6.21% -
ROE 0.39% 3.22% 2.00% 1.05% 1.23% 5.07% 2.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.10 73.73 70.55 70.32 62.04 94.28 101.30 -18.80%
EPS 0.80 6.80 4.13 2.00 2.40 9.80 4.80 -69.68%
DPS 0.00 5.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 2.06 2.11 2.07 1.91 1.95 1.94 1.831 8.16%
Adjusted Per Share Value based on latest NOSH - 193,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 70.10 68.59 67.20 63.72 62.93 91.74 100.23 -21.19%
EPS 0.76 6.33 3.94 1.81 2.43 9.57 4.75 -70.49%
DPS 0.00 4.65 0.00 0.00 0.00 8.27 0.00 -
NAPS 1.9488 1.9629 1.9718 1.7305 1.9781 1.8878 1.8117 4.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.81 0.68 0.73 0.88 1.06 1.00 0.95 -
P/RPS 1.09 0.92 1.03 1.25 1.71 1.06 0.94 10.36%
P/EPS 101.25 9.49 17.66 44.00 44.17 10.17 19.79 196.62%
EY 0.99 10.54 5.66 2.27 2.26 9.84 5.05 -66.21%
DY 0.00 12.50 0.00 0.00 0.00 8.50 0.00 -
P/NAPS 0.39 0.32 0.35 0.46 0.54 0.52 0.52 -17.43%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 25/02/11 29/11/10 -
Price 0.90 0.80 0.71 0.80 0.95 1.00 1.02 -
P/RPS 1.21 1.08 1.01 1.14 1.53 1.06 1.01 12.78%
P/EPS 112.50 11.16 17.18 40.00 39.58 10.17 21.25 203.45%
EY 0.89 8.96 5.82 2.50 2.53 9.84 4.71 -67.03%
DY 0.00 10.63 0.00 0.00 0.00 8.50 0.00 -
P/NAPS 0.44 0.38 0.34 0.42 0.49 0.52 0.56 -14.83%

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