[ILB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.55%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 203,788 205,238 201,964 190,503 186,118 179,272 171,052 12.37%
PBT 34,416 32,338 30,092 30,598 28,372 25,696 23,396 29.31%
Tax -4,662 -4,968 -4,160 -4,555 -4,938 -4,788 -8,524 -33.09%
NP 29,753 27,370 25,932 26,043 23,433 20,908 14,872 58.70%
-
NP to SH 22,353 19,326 17,732 18,335 16,737 15,408 14,872 31.18%
-
Tax Rate 13.55% 15.36% 13.82% 14.89% 17.40% 18.63% 36.43% -
Total Cost 174,034 177,868 176,032 164,460 162,685 158,364 156,180 7.47%
-
Net Worth 287,634 285,058 283,395 280,409 273,027 268,853 265,123 5.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,574 9,663 - 6,336 4,184 6,288 - -
Div Payout % 29.41% 50.00% - 34.56% 25.00% 40.82% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 287,634 285,058 283,395 280,409 273,027 268,853 265,123 5.57%
NOSH 164,362 161,050 158,321 158,423 156,912 157,224 156,877 3.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.60% 13.34% 12.84% 13.67% 12.59% 11.66% 8.69% -
ROE 7.77% 6.78% 6.26% 6.54% 6.13% 5.73% 5.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 123.99 127.44 127.57 120.25 118.61 114.02 109.04 8.93%
EPS 13.60 12.00 11.20 11.60 10.67 9.80 9.60 26.11%
DPS 4.00 6.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 1.75 1.77 1.79 1.77 1.74 1.71 1.69 2.35%
Adjusted Per Share Value based on latest NOSH - 161,605
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.49 105.24 103.56 97.68 95.43 91.92 87.71 12.36%
EPS 11.46 9.91 9.09 9.40 8.58 7.90 7.63 31.11%
DPS 3.37 4.95 0.00 3.25 2.15 3.22 0.00 -
NAPS 1.4749 1.4616 1.4531 1.4378 1.40 1.3786 1.3594 5.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 1.99 1.76 1.44 1.61 1.65 1.81 -
P/RPS 1.77 1.56 1.38 1.20 1.36 1.45 1.66 4.36%
P/EPS 16.18 16.58 15.71 12.44 15.09 16.84 19.09 -10.43%
EY 6.18 6.03 6.36 8.04 6.63 5.94 5.24 11.61%
DY 1.82 3.02 0.00 2.78 1.66 2.42 0.00 -
P/NAPS 1.26 1.12 0.98 0.81 0.93 0.96 1.07 11.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 -
Price 2.05 2.14 1.90 1.70 1.59 1.70 1.90 -
P/RPS 1.65 1.68 1.49 1.41 1.34 1.49 1.74 -3.47%
P/EPS 15.07 17.83 16.96 14.69 14.91 17.35 20.04 -17.29%
EY 6.63 5.61 5.89 6.81 6.71 5.76 4.99 20.83%
DY 1.95 2.80 0.00 2.35 1.68 2.35 0.00 -
P/NAPS 1.17 1.21 1.06 0.96 0.91 0.99 1.12 2.95%

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