[ILB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 107.21%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,491 190,503 139,589 89,636 42,763 178,255 133,064 -47.61%
PBT 7,523 30,598 21,279 12,848 5,849 20,489 16,584 -40.99%
Tax -1,040 -4,555 -3,704 -2,394 -2,131 -6,528 -7,063 -72.14%
NP 6,483 26,043 17,575 10,454 3,718 13,961 9,521 -22.62%
-
NP to SH 4,433 18,335 12,553 7,704 3,718 13,961 9,521 -39.95%
-
Tax Rate 13.82% 14.89% 17.41% 18.63% 36.43% 31.86% 42.59% -
Total Cost 44,008 164,460 122,014 79,182 39,045 164,294 123,543 -49.78%
-
Net Worth 283,395 280,409 273,027 268,853 265,123 237,153 232,219 14.21%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,336 3,138 3,144 - 2,823 2,731 -
Div Payout % - 34.56% 25.00% 40.82% - 20.22% 28.69% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 283,395 280,409 273,027 268,853 265,123 237,153 232,219 14.21%
NOSH 158,321 158,423 156,912 157,224 156,877 141,162 136,599 10.34%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.84% 13.67% 12.59% 11.66% 8.69% 7.83% 7.16% -
ROE 1.56% 6.54% 4.60% 2.87% 1.40% 5.89% 4.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.89 120.25 88.96 57.01 27.26 126.28 97.41 -52.53%
EPS 2.80 11.60 8.00 4.90 2.40 9.89 6.97 -45.58%
DPS 0.00 4.00 2.00 2.00 0.00 2.00 2.00 -
NAPS 1.79 1.77 1.74 1.71 1.69 1.68 1.70 3.50%
Adjusted Per Share Value based on latest NOSH - 159,440
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.89 97.68 71.57 45.96 21.93 91.40 68.23 -47.61%
EPS 2.27 9.40 6.44 3.95 1.91 7.16 4.88 -39.99%
DPS 0.00 3.25 1.61 1.61 0.00 1.45 1.40 -
NAPS 1.4531 1.4378 1.40 1.3786 1.3594 1.216 1.1907 14.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.44 1.61 1.65 1.81 1.81 1.82 -
P/RPS 5.52 1.20 1.81 2.89 6.64 1.43 1.87 105.91%
P/EPS 62.86 12.44 20.13 33.67 76.37 18.30 26.11 79.72%
EY 1.59 8.04 4.97 2.97 1.31 5.46 3.83 -44.37%
DY 0.00 2.78 1.24 1.21 0.00 1.10 1.10 -
P/NAPS 0.98 0.81 0.93 0.96 1.07 1.08 1.07 -5.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 -
Price 1.90 1.70 1.59 1.70 1.90 1.92 1.93 -
P/RPS 5.96 1.41 1.79 2.98 6.97 1.52 1.98 108.61%
P/EPS 67.86 14.69 19.88 34.69 80.17 19.41 27.69 81.87%
EY 1.47 6.81 5.03 2.88 1.25 5.15 3.61 -45.09%
DY 0.00 2.35 1.26 1.18 0.00 1.04 1.04 -
P/NAPS 1.06 0.96 0.91 0.99 1.12 1.14 1.14 -4.73%

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