[ILB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.36%
YoY- -66.43%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 215,164 203,442 192,684 190,814 189,496 186,570 181,480 11.98%
PBT 25,201 25,424 22,468 14,865 17,884 18,944 14,676 43.25%
Tax -6,738 -3,630 -2,488 -1,750 -2,568 -2,558 -1,584 161.84%
NP 18,462 21,794 19,980 13,115 15,316 16,386 13,092 25.67%
-
NP to SH 13,009 16,558 15,272 8,218 11,010 11,924 9,572 22.62%
-
Tax Rate 26.74% 14.28% 11.07% 11.77% 14.36% 13.50% 10.79% -
Total Cost 196,701 181,648 172,704 177,699 174,180 170,184 168,388 10.88%
-
Net Worth 357,106 341,015 343,620 306,696 309,235 306,867 295,706 13.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,444 - - - -
Div Payout % - - - 66.25% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 357,106 341,015 343,620 306,696 309,235 306,867 295,706 13.36%
NOSH 195,139 197,119 200,947 181,477 175,702 175,352 170,928 9.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.58% 10.71% 10.37% 6.87% 8.08% 8.78% 7.21% -
ROE 3.64% 4.86% 4.44% 2.68% 3.56% 3.89% 3.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.26 103.21 95.89 105.14 107.85 106.40 106.17 2.54%
EPS 6.67 8.40 7.60 4.50 6.27 6.80 5.60 12.32%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.83 1.73 1.71 1.69 1.76 1.75 1.73 3.80%
Adjusted Per Share Value based on latest NOSH - 272,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.33 104.32 98.80 97.84 97.16 95.66 93.05 11.99%
EPS 6.67 8.49 7.83 4.21 5.65 6.11 4.91 22.58%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
NAPS 1.8311 1.7486 1.7619 1.5726 1.5856 1.5735 1.5162 13.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.82 0.73 1.15 1.33 1.66 2.00 -
P/RPS 0.62 0.79 0.76 1.09 1.23 1.56 1.88 -52.17%
P/EPS 10.20 9.76 9.61 25.40 21.22 24.41 35.71 -56.52%
EY 9.80 10.24 10.41 3.94 4.71 4.10 2.80 129.99%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.43 0.68 0.76 0.95 1.16 -53.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 -
Price 0.58 0.81 0.83 0.89 1.21 1.62 1.95 -
P/RPS 0.53 0.78 0.87 0.85 1.12 1.52 1.84 -56.28%
P/EPS 8.70 9.64 10.92 19.65 19.31 23.82 34.82 -60.22%
EY 11.49 10.37 9.16 5.09 5.18 4.20 2.87 151.49%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.49 0.53 0.69 0.93 1.13 -56.77%

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