[ILB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.29%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 197,787 203,788 205,238 201,964 190,503 186,118 179,272 6.75%
PBT 31,654 34,416 32,338 30,092 30,598 28,372 25,696 14.87%
Tax -200 -4,662 -4,968 -4,160 -4,555 -4,938 -4,788 -87.89%
NP 31,454 29,753 27,370 25,932 26,043 23,433 20,908 31.19%
-
NP to SH 24,477 22,353 19,326 17,732 18,335 16,737 15,408 36.03%
-
Tax Rate 0.63% 13.55% 15.36% 13.82% 14.89% 17.40% 18.63% -
Total Cost 166,333 174,034 177,868 176,032 164,460 162,685 158,364 3.31%
-
Net Worth 292,712 287,634 285,058 283,395 280,409 273,027 268,853 5.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,866 6,574 9,663 - 6,336 4,184 6,288 34.91%
Div Payout % 40.31% 29.41% 50.00% - 34.56% 25.00% 40.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 292,712 287,634 285,058 283,395 280,409 273,027 268,853 5.81%
NOSH 164,445 164,362 161,050 158,321 158,423 156,912 157,224 3.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.90% 14.60% 13.34% 12.84% 13.67% 12.59% 11.66% -
ROE 8.36% 7.77% 6.78% 6.26% 6.54% 6.13% 5.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 120.28 123.99 127.44 127.57 120.25 118.61 114.02 3.61%
EPS 14.80 13.60 12.00 11.20 11.60 10.67 9.80 31.53%
DPS 6.00 4.00 6.00 0.00 4.00 2.67 4.00 30.94%
NAPS 1.78 1.75 1.77 1.79 1.77 1.74 1.71 2.70%
Adjusted Per Share Value based on latest NOSH - 158,321
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.42 104.49 105.24 103.56 97.68 95.43 91.92 6.75%
EPS 12.55 11.46 9.91 9.09 9.40 8.58 7.90 36.03%
DPS 5.06 3.37 4.95 0.00 3.25 2.15 3.22 35.05%
NAPS 1.5009 1.4749 1.4616 1.4531 1.4378 1.40 1.3786 5.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 2.20 1.99 1.76 1.44 1.61 1.65 -
P/RPS 1.66 1.77 1.56 1.38 1.20 1.36 1.45 9.40%
P/EPS 13.44 16.18 16.58 15.71 12.44 15.09 16.84 -13.92%
EY 7.44 6.18 6.03 6.36 8.04 6.63 5.94 16.14%
DY 3.00 1.82 3.02 0.00 2.78 1.66 2.42 15.35%
P/NAPS 1.12 1.26 1.12 0.98 0.81 0.93 0.96 10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 -
Price 2.01 2.05 2.14 1.90 1.70 1.59 1.70 -
P/RPS 1.67 1.65 1.68 1.49 1.41 1.34 1.49 7.87%
P/EPS 13.50 15.07 17.83 16.96 14.69 14.91 17.35 -15.36%
EY 7.41 6.63 5.61 5.89 6.81 6.71 5.76 18.23%
DY 2.99 1.95 2.80 0.00 2.35 1.68 2.35 17.36%
P/NAPS 1.13 1.17 1.21 1.06 0.96 0.91 0.99 9.19%

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