[ILB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 497.8%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 165,334 165,346 76,403 147,844 157,112 157,048 159,344 2.48%
PBT 11,373 8,972 4,824 9,844 6,373 9,849 9,196 15.17%
Tax -7,097 -5,836 -3,085 -5,504 -5,647 -7,460 -8,562 -11.72%
NP 4,276 3,136 1,739 4,340 726 2,389 634 255.73%
-
NP to SH 4,276 3,136 1,739 4,340 726 2,389 634 255.73%
-
Tax Rate 62.40% 65.05% 63.95% 55.91% 88.61% 75.74% 93.11% -
Total Cost 161,058 162,210 74,664 143,504 156,386 154,658 158,710 0.98%
-
Net Worth 216,884 194,693 216,923 193,469 172,425 166,167 150,575 27.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 216,884 194,693 216,923 193,469 172,425 166,167 150,575 27.45%
NOSH 130,653 130,666 130,676 130,722 113,437 108,606 99,062 20.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.59% 1.90% 2.28% 2.94% 0.46% 1.52% 0.40% -
ROE 1.97% 1.61% 0.80% 2.24% 0.42% 1.44% 0.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 126.54 126.54 58.47 113.10 138.50 144.60 160.85 -14.74%
EPS 3.27 2.40 1.33 3.32 0.64 2.20 0.64 195.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.49 1.66 1.48 1.52 1.53 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 130,722
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.78 84.78 39.18 75.81 80.56 80.53 81.70 2.49%
EPS 2.19 1.61 0.89 2.23 0.37 1.23 0.33 251.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1121 0.9983 1.1123 0.992 0.8841 0.852 0.7721 27.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.72 0.74 0.68 0.50 0.51 0.56 0.64 -
P/RPS 0.57 0.58 1.16 0.44 0.37 0.39 0.40 26.55%
P/EPS 22.00 30.83 51.10 15.06 79.69 25.45 100.00 -63.45%
EY 4.55 3.24 1.96 6.64 1.25 3.93 1.00 173.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.41 0.34 0.34 0.37 0.42 1.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 -
Price 1.19 0.70 0.79 0.51 0.48 0.55 0.60 -
P/RPS 0.94 0.55 1.35 0.45 0.35 0.38 0.37 85.87%
P/EPS 36.36 29.17 59.36 15.36 75.00 25.00 93.75 -46.72%
EY 2.75 3.43 1.68 6.51 1.33 4.00 1.07 87.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.48 0.34 0.32 0.36 0.39 50.32%

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