[ILB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -38.2%
YoY- 778.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 9,476 10,116 12,593 14,032 17,578 27,988 25,791 -48.73%
PBT -1,148 3,100 50,825 58,982 93,050 -9,492 14,035 -
Tax -348 -376 -636 -260 20 32 -388 -7.00%
NP -1,496 2,724 50,189 58,722 93,070 -9,460 13,647 -
-
NP to SH -1,362 2,192 34,453 39,066 63,214 -6,032 15,267 -
-
Tax Rate - 12.13% 1.25% 0.44% -0.02% - 2.76% -
Total Cost 10,972 7,392 -37,596 -44,690 -75,492 37,448 12,144 -6.54%
-
Net Worth 211,568 217,234 215,345 211,095 214,968 181,155 180,021 11.37%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 211,568 217,234 215,345 211,095 214,968 181,155 180,021 11.37%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -15.79% 26.93% 398.55% 418.49% 529.47% -33.80% 52.91% -
ROE -0.64% 1.01% 16.00% 18.51% 29.41% -3.33% 8.48% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.02 5.36 6.67 7.43 9.31 14.82 13.65 -48.70%
EPS -0.80 1.20 18.20 20.67 33.40 -3.20 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.14 1.1175 1.138 0.959 0.953 11.37%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.86 5.19 6.46 7.19 9.01 14.35 13.22 -48.71%
EPS -0.70 1.12 17.67 20.03 32.41 -3.09 7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0848 1.1139 1.1042 1.0824 1.1023 0.9289 0.9231 11.37%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.46 0.51 0.56 0.33 0.29 0.29 0.425 -
P/RPS 9.17 9.52 8.40 4.44 3.12 1.96 3.11 105.75%
P/EPS -63.80 43.95 3.07 1.60 0.87 -9.08 5.26 -
EY -1.57 2.28 32.57 62.67 115.39 -11.01 19.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.49 0.30 0.25 0.30 0.45 -6.02%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 20/05/21 05/03/21 20/11/20 28/08/20 17/06/20 28/02/20 -
Price 0.48 0.47 0.575 0.69 0.315 0.31 0.30 -
P/RPS 9.57 8.78 8.63 9.29 3.39 2.09 2.20 166.71%
P/EPS -66.57 40.50 3.15 3.34 0.94 -9.71 3.71 -
EY -1.50 2.47 31.72 29.97 106.24 -10.30 26.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.50 0.62 0.28 0.32 0.31 24.40%

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