[ILB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.41%
YoY- -147.54%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 193,160 188,452 114,107 183,318 181,164 175,764 214,240 -6.68%
PBT 18,808 20,812 10,417 -509 -11,276 -40,904 31,934 -29.80%
Tax -5,582 -3,740 -7,957 -3,326 -1,258 3,744 -7,119 -15.00%
NP 13,226 17,072 2,460 -3,836 -12,534 -37,160 24,815 -34.33%
-
NP to SH 10,018 12,832 -4,121 -6,184 -14,188 -37,680 15,859 -26.44%
-
Tax Rate 29.68% 17.97% 76.38% - - - 22.29% -
Total Cost 179,934 171,380 111,647 187,154 193,698 212,924 189,425 -3.37%
-
Net Worth 364,115 373,637 379,025 386,499 394,111 396,424 397,453 -5.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,629 - - - 3,915 -
Div Payout % - - 0.00% - - - 24.69% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 364,115 373,637 379,025 386,499 394,111 396,424 397,453 -5.68%
NOSH 192,653 188,705 187,636 193,249 197,055 196,249 195,790 -1.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.85% 9.06% 2.16% -2.09% -6.92% -21.14% 11.58% -
ROE 2.75% 3.43% -1.09% -1.60% -3.60% -9.50% 3.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.26 99.87 60.81 94.86 91.94 89.56 109.42 -5.67%
EPS 5.20 6.80 -2.20 -3.20 -7.20 -19.20 8.10 -25.64%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.89 1.98 2.02 2.00 2.00 2.02 2.03 -4.66%
Adjusted Per Share Value based on latest NOSH - 188,923
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.04 96.63 58.51 94.00 92.89 90.12 109.85 -6.69%
EPS 5.14 6.58 -2.11 -3.17 -7.27 -19.32 8.13 -26.39%
DPS 0.00 0.00 2.89 0.00 0.00 0.00 2.01 -
NAPS 1.867 1.9158 1.9435 1.9818 2.0208 2.0327 2.038 -5.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.91 1.03 0.88 0.95 0.95 0.64 0.54 -
P/RPS 0.91 1.03 1.45 1.00 1.03 0.71 0.49 51.25%
P/EPS 17.50 15.15 -40.07 -29.69 -13.19 -3.33 6.67 90.56%
EY 5.71 6.60 -2.50 -3.37 -7.58 -30.00 15.00 -47.56%
DY 0.00 0.00 3.41 0.00 0.00 0.00 3.70 -
P/NAPS 0.48 0.52 0.44 0.48 0.48 0.32 0.27 46.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 14/05/10 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 -
Price 0.96 1.02 0.94 0.94 1.00 0.79 0.55 -
P/RPS 0.96 1.02 1.55 0.99 1.09 0.88 0.50 54.66%
P/EPS 18.46 15.00 -42.80 -29.37 -13.89 -4.11 6.79 95.15%
EY 5.42 6.67 -2.34 -3.40 -7.20 -24.30 14.73 -48.74%
DY 0.00 0.00 3.19 0.00 0.00 0.00 3.64 -
P/NAPS 0.51 0.52 0.47 0.47 0.50 0.39 0.27 52.98%

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