[ILB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.66%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 186,570 181,480 197,787 203,788 205,238 201,964 190,503 -1.38%
PBT 18,944 14,676 31,654 34,416 32,338 30,092 30,598 -27.42%
Tax -2,558 -1,584 -200 -4,662 -4,968 -4,160 -4,555 -32.00%
NP 16,386 13,092 31,454 29,753 27,370 25,932 26,043 -26.63%
-
NP to SH 11,924 9,572 24,477 22,353 19,326 17,732 18,335 -24.99%
-
Tax Rate 13.50% 10.79% 0.63% 13.55% 15.36% 13.82% 14.89% -
Total Cost 170,184 168,388 166,333 174,034 177,868 176,032 164,460 2.31%
-
Net Worth 306,867 295,706 292,712 287,634 285,058 283,395 280,409 6.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,866 6,574 9,663 - 6,336 -
Div Payout % - - 40.31% 29.41% 50.00% - 34.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 306,867 295,706 292,712 287,634 285,058 283,395 280,409 6.21%
NOSH 175,352 170,928 164,445 164,362 161,050 158,321 158,423 7.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.78% 7.21% 15.90% 14.60% 13.34% 12.84% 13.67% -
ROE 3.89% 3.24% 8.36% 7.77% 6.78% 6.26% 6.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 106.40 106.17 120.28 123.99 127.44 127.57 120.25 -7.85%
EPS 6.80 5.60 14.80 13.60 12.00 11.20 11.60 -30.02%
DPS 0.00 0.00 6.00 4.00 6.00 0.00 4.00 -
NAPS 1.75 1.73 1.78 1.75 1.77 1.79 1.77 -0.75%
Adjusted Per Share Value based on latest NOSH - 165,162
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.66 93.05 101.42 104.49 105.24 103.56 97.68 -1.38%
EPS 6.11 4.91 12.55 11.46 9.91 9.09 9.40 -25.02%
DPS 0.00 0.00 5.06 3.37 4.95 0.00 3.25 -
NAPS 1.5735 1.5162 1.5009 1.4749 1.4616 1.4531 1.4378 6.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 2.00 2.00 2.20 1.99 1.76 1.44 -
P/RPS 1.56 1.88 1.66 1.77 1.56 1.38 1.20 19.17%
P/EPS 24.41 35.71 13.44 16.18 16.58 15.71 12.44 56.92%
EY 4.10 2.80 7.44 6.18 6.03 6.36 8.04 -36.24%
DY 0.00 0.00 3.00 1.82 3.02 0.00 2.78 -
P/NAPS 0.95 1.16 1.12 1.26 1.12 0.98 0.81 11.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 22/05/07 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 -
Price 1.62 1.95 2.01 2.05 2.14 1.90 1.70 -
P/RPS 1.52 1.84 1.67 1.65 1.68 1.49 1.41 5.15%
P/EPS 23.82 34.82 13.50 15.07 17.83 16.96 14.69 38.14%
EY 4.20 2.87 7.41 6.63 5.61 5.89 6.81 -27.60%
DY 0.00 0.00 2.99 1.95 2.80 0.00 2.35 -
P/NAPS 0.93 1.13 1.13 1.17 1.21 1.06 0.96 -2.10%

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