[ILB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -102.44%
YoY- -101.02%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 131,408 137,923 139,189 140,818 136,708 133,774 131,062 0.17%
PBT -5,520 7,008 13,442 4,784 7,404 18,542 14,545 -
Tax -2,832 -5,571 -5,416 -4,214 -4,840 -4,400 -3,374 -11.00%
NP -8,352 1,437 8,026 570 2,564 14,142 11,170 -
-
NP to SH -9,304 -102 5,726 -36 1,476 12,337 7,678 -
-
Tax Rate - 79.49% 40.29% 88.09% 65.37% 23.73% 23.20% -
Total Cost 139,760 136,486 131,162 140,248 134,144 119,632 119,892 10.75%
-
Net Worth 357,207 364,841 370,443 385,604 380,069 382,809 384,552 -4.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 8,564 - - - 9,071 - -
Div Payout % - 0.00% - - - 73.53% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 357,207 364,841 370,443 385,604 380,069 382,809 384,552 -4.79%
NOSH 166,142 195,025 178,958 184,499 184,499 181,426 185,774 -7.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -6.36% 1.04% 5.77% 0.40% 1.88% 10.57% 8.52% -
ROE -2.60% -0.03% 1.55% -0.01% 0.39% 3.22% 2.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.09 80.52 77.78 76.32 74.10 73.73 70.55 7.90%
EPS -5.60 -0.10 3.20 0.00 0.80 6.80 4.13 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.15 2.13 2.07 2.09 2.06 2.11 2.07 2.55%
Adjusted Per Share Value based on latest NOSH - 193,499
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.38 70.72 71.37 72.20 70.10 68.59 67.20 0.17%
EPS -4.77 -0.05 2.94 -0.02 0.76 6.33 3.94 -
DPS 0.00 4.39 0.00 0.00 0.00 4.65 0.00 -
NAPS 1.8316 1.8707 1.8995 1.9772 1.9488 1.9629 1.9718 -4.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.98 0.90 0.92 0.87 0.81 0.68 0.73 -
P/RPS 1.24 1.12 1.18 1.14 1.09 0.92 1.03 13.15%
P/EPS -17.50 -1,511.36 28.75 -4,458.75 101.25 9.49 17.66 -
EY -5.71 -0.07 3.48 -0.02 0.99 10.54 5.66 -
DY 0.00 5.56 0.00 0.00 0.00 12.50 0.00 -
P/NAPS 0.46 0.42 0.44 0.42 0.39 0.32 0.35 19.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 -
Price 0.99 0.90 0.95 0.96 0.90 0.80 0.71 -
P/RPS 1.25 1.12 1.22 1.26 1.21 1.08 1.01 15.25%
P/EPS -17.68 -1,511.36 29.69 -4,920.00 112.50 11.16 17.18 -
EY -5.66 -0.07 3.37 -0.02 0.89 8.96 5.82 -
DY 0.00 5.56 0.00 0.00 0.00 10.63 0.00 -
P/NAPS 0.46 0.42 0.46 0.46 0.44 0.38 0.34 22.30%

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