[ILB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 149.14%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 48,171 190,814 142,122 93,285 45,370 197,787 152,841 -53.65%
PBT 5,617 14,865 13,413 9,472 3,669 31,654 25,812 -63.78%
Tax -622 -1,750 -1,926 -1,279 -396 -200 -3,497 -68.33%
NP 4,995 13,115 11,487 8,193 3,273 31,454 22,315 -63.10%
-
NP to SH 3,818 8,218 8,258 5,962 2,393 24,477 16,765 -62.67%
-
Tax Rate 11.07% 11.77% 14.36% 13.50% 10.79% 0.63% 13.55% -
Total Cost 43,176 177,699 130,635 85,092 42,097 166,333 130,526 -52.13%
-
Net Worth 343,620 306,696 309,235 306,867 295,706 292,712 287,634 12.57%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,444 - - - 9,866 4,930 -
Div Payout % - 66.25% - - - 40.31% 29.41% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 343,620 306,696 309,235 306,867 295,706 292,712 287,634 12.57%
NOSH 200,947 181,477 175,702 175,352 170,928 164,445 164,362 14.32%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.37% 6.87% 8.08% 8.78% 7.21% 15.90% 14.60% -
ROE 1.11% 2.68% 2.67% 1.94% 0.81% 8.36% 5.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.97 105.14 80.89 53.20 26.54 120.28 92.99 -59.46%
EPS 1.90 4.50 4.70 3.40 1.40 14.80 10.20 -67.35%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 3.00 -
NAPS 1.71 1.69 1.76 1.75 1.73 1.78 1.75 -1.52%
Adjusted Per Share Value based on latest NOSH - 178,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.70 97.84 72.87 47.83 23.26 101.42 78.37 -53.65%
EPS 1.96 4.21 4.23 3.06 1.23 12.55 8.60 -62.65%
DPS 0.00 2.79 0.00 0.00 0.00 5.06 2.53 -
NAPS 1.7619 1.5726 1.5856 1.5735 1.5162 1.5009 1.4749 12.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.73 1.15 1.33 1.66 2.00 2.00 2.20 -
P/RPS 3.05 1.09 1.64 3.12 7.53 1.66 2.37 18.29%
P/EPS 38.42 25.40 28.30 48.82 142.86 13.44 21.57 46.88%
EY 2.60 3.94 3.53 2.05 0.70 7.44 4.64 -32.00%
DY 0.00 2.61 0.00 0.00 0.00 3.00 1.36 -
P/NAPS 0.43 0.68 0.76 0.95 1.16 1.12 1.26 -51.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 -
Price 0.83 0.89 1.21 1.62 1.95 2.01 2.05 -
P/RPS 3.46 0.85 1.50 3.05 7.35 1.67 2.20 35.20%
P/EPS 43.68 19.65 25.74 47.65 139.29 13.50 20.10 67.69%
EY 2.29 5.09 3.88 2.10 0.72 7.41 4.98 -40.39%
DY 0.00 3.37 0.00 0.00 0.00 2.99 1.46 -
P/NAPS 0.49 0.53 0.69 0.93 1.13 1.13 1.17 -43.99%

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