[ILB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 80.33%
YoY- 31.25%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 177,190 178,436 165,334 165,346 76,403 147,844 157,112 8.35%
PBT 21,402 18,956 11,373 8,972 4,824 9,844 6,373 124.41%
Tax -9,792 -10,308 -7,097 -5,836 -3,085 -5,504 -5,647 44.38%
NP 11,610 8,648 4,276 3,136 1,739 4,340 726 535.81%
-
NP to SH 11,610 8,648 4,276 3,136 1,739 4,340 726 535.81%
-
Tax Rate 45.75% 54.38% 62.40% 65.05% 63.95% 55.91% 88.61% -
Total Cost 165,580 169,788 161,058 162,210 74,664 143,504 156,386 3.88%
-
Net Worth 225,308 218,820 216,884 194,693 216,923 193,469 172,425 19.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 225,308 218,820 216,884 194,693 216,923 193,469 172,425 19.54%
NOSH 132,534 131,030 130,653 130,666 130,676 130,722 113,437 10.94%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.55% 4.85% 2.59% 1.90% 2.28% 2.94% 0.46% -
ROE 5.15% 3.95% 1.97% 1.61% 0.80% 2.24% 0.42% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 133.69 136.18 126.54 126.54 58.47 113.10 138.50 -2.33%
EPS 8.76 6.60 3.27 2.40 1.33 3.32 0.64 473.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.66 1.49 1.66 1.48 1.52 7.75%
Adjusted Per Share Value based on latest NOSH - 129,310
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.85 91.49 84.78 84.78 39.18 75.81 80.56 8.35%
EPS 5.95 4.43 2.19 1.61 0.89 2.23 0.37 538.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1553 1.122 1.1121 0.9983 1.1123 0.992 0.8841 19.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.77 1.56 0.72 0.74 0.68 0.50 0.51 -
P/RPS 1.32 1.15 0.57 0.58 1.16 0.44 0.37 133.66%
P/EPS 20.21 23.64 22.00 30.83 51.10 15.06 79.69 -59.96%
EY 4.95 4.23 4.55 3.24 1.96 6.64 1.25 150.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 0.43 0.50 0.41 0.34 0.34 110.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 -
Price 1.74 1.68 1.19 0.70 0.79 0.51 0.48 -
P/RPS 1.30 1.23 0.94 0.55 1.35 0.45 0.35 140.02%
P/EPS 19.86 25.45 36.36 29.17 59.36 15.36 75.00 -58.79%
EY 5.03 3.93 2.75 3.43 1.68 6.51 1.33 142.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.01 0.72 0.47 0.48 0.34 0.32 116.74%

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