[ILB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.66%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 203,442 192,684 190,814 189,496 186,570 181,480 197,787 1.89%
PBT 25,424 22,468 14,865 17,884 18,944 14,676 31,654 -13.60%
Tax -3,630 -2,488 -1,750 -2,568 -2,558 -1,584 -200 591.86%
NP 21,794 19,980 13,115 15,316 16,386 13,092 31,454 -21.71%
-
NP to SH 16,558 15,272 8,218 11,010 11,924 9,572 24,477 -22.95%
-
Tax Rate 14.28% 11.07% 11.77% 14.36% 13.50% 10.79% 0.63% -
Total Cost 181,648 172,704 177,699 174,180 170,184 168,388 166,333 6.05%
-
Net Worth 341,015 343,620 306,696 309,235 306,867 295,706 292,712 10.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,444 - - - 9,866 -
Div Payout % - - 66.25% - - - 40.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 341,015 343,620 306,696 309,235 306,867 295,706 292,712 10.72%
NOSH 197,119 200,947 181,477 175,702 175,352 170,928 164,445 12.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.71% 10.37% 6.87% 8.08% 8.78% 7.21% 15.90% -
ROE 4.86% 4.44% 2.68% 3.56% 3.89% 3.24% 8.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.21 95.89 105.14 107.85 106.40 106.17 120.28 -9.70%
EPS 8.40 7.60 4.50 6.27 6.80 5.60 14.80 -31.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 1.73 1.71 1.69 1.76 1.75 1.73 1.78 -1.88%
Adjusted Per Share Value based on latest NOSH - 176,615
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.32 98.80 97.84 97.16 95.66 93.05 101.42 1.89%
EPS 8.49 7.83 4.21 5.65 6.11 4.91 12.55 -22.95%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 5.06 -
NAPS 1.7486 1.7619 1.5726 1.5856 1.5735 1.5162 1.5009 10.73%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.73 1.15 1.33 1.66 2.00 2.00 -
P/RPS 0.79 0.76 1.09 1.23 1.56 1.88 1.66 -39.07%
P/EPS 9.76 9.61 25.40 21.22 24.41 35.71 13.44 -19.22%
EY 10.24 10.41 3.94 4.71 4.10 2.80 7.44 23.75%
DY 0.00 0.00 2.61 0.00 0.00 0.00 3.00 -
P/NAPS 0.47 0.43 0.68 0.76 0.95 1.16 1.12 -43.97%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 -
Price 0.81 0.83 0.89 1.21 1.62 1.95 2.01 -
P/RPS 0.78 0.87 0.85 1.12 1.52 1.84 1.67 -39.82%
P/EPS 9.64 10.92 19.65 19.31 23.82 34.82 13.50 -20.12%
EY 10.37 9.16 5.09 5.18 4.20 2.87 7.41 25.13%
DY 0.00 0.00 3.37 0.00 0.00 0.00 2.99 -
P/NAPS 0.47 0.49 0.53 0.69 0.93 1.13 1.13 -44.30%

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