[ILB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -337.59%
YoY- -346.73%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 114,107 183,318 181,164 175,764 214,240 215,164 203,442 -31.91%
PBT 10,417 -509 -11,276 -40,904 31,934 25,201 25,424 -44.74%
Tax -7,957 -3,326 -1,258 3,744 -7,119 -6,738 -3,630 68.50%
NP 2,460 -3,836 -12,534 -37,160 24,815 18,462 21,794 -76.55%
-
NP to SH -4,121 -6,184 -14,188 -37,680 15,859 13,009 16,558 -
-
Tax Rate 76.38% - - - 22.29% 26.74% 14.28% -
Total Cost 111,647 187,154 193,698 212,924 189,425 196,701 181,648 -27.64%
-
Net Worth 379,025 386,499 394,111 396,424 397,453 357,106 341,015 7.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,629 - - - 3,915 - - -
Div Payout % 0.00% - - - 24.69% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 379,025 386,499 394,111 396,424 397,453 357,106 341,015 7.27%
NOSH 187,636 193,249 197,055 196,249 195,790 195,139 197,119 -3.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.16% -2.09% -6.92% -21.14% 11.58% 8.58% 10.71% -
ROE -1.09% -1.60% -3.60% -9.50% 3.99% 3.64% 4.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.81 94.86 91.94 89.56 109.42 110.26 103.21 -29.65%
EPS -2.20 -3.20 -7.20 -19.20 8.10 6.67 8.40 -
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.02 2.00 2.00 2.02 2.03 1.83 1.73 10.85%
Adjusted Per Share Value based on latest NOSH - 196,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.51 94.00 92.89 90.12 109.85 110.33 104.32 -31.91%
EPS -2.11 -3.17 -7.27 -19.32 8.13 6.67 8.49 -
DPS 2.89 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 1.9435 1.9818 2.0208 2.0327 2.038 1.8311 1.7486 7.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.95 0.95 0.64 0.54 0.68 0.82 -
P/RPS 1.45 1.00 1.03 0.71 0.49 0.62 0.79 49.74%
P/EPS -40.07 -29.69 -13.19 -3.33 6.67 10.20 9.76 -
EY -2.50 -3.37 -7.58 -30.00 15.00 9.80 10.24 -
DY 3.41 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.32 0.27 0.37 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 -
Price 0.94 0.94 1.00 0.79 0.55 0.58 0.81 -
P/RPS 1.55 0.99 1.09 0.88 0.50 0.53 0.78 57.86%
P/EPS -42.80 -29.37 -13.89 -4.11 6.79 8.70 9.64 -
EY -2.34 -3.40 -7.20 -24.30 14.73 11.49 10.37 -
DY 3.19 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.47 0.47 0.50 0.39 0.27 0.32 0.47 0.00%

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