[ILB] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 116.84%
YoY- 38.86%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 43,941 214,240 161,373 101,721 48,171 190,814 142,122 -54.24%
PBT -10,226 31,934 18,901 12,712 5,617 14,865 13,413 -
Tax 936 -7,119 -5,054 -1,815 -622 -1,750 -1,926 -
NP -9,290 24,815 13,847 10,897 4,995 13,115 11,487 -
-
NP to SH -9,420 15,859 9,757 8,279 3,818 8,218 8,258 -
-
Tax Rate - 22.29% 26.74% 14.28% 11.07% 11.77% 14.36% -
Total Cost 53,231 189,425 147,526 90,824 43,176 177,699 130,635 -45.00%
-
Net Worth 396,424 397,453 357,106 341,015 343,620 306,696 309,235 17.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 3,915 - - - 5,444 - -
Div Payout % - 24.69% - - - 66.25% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 396,424 397,453 357,106 341,015 343,620 306,696 309,235 17.99%
NOSH 196,249 195,790 195,140 197,119 200,947 181,477 175,702 7.64%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -21.14% 11.58% 8.58% 10.71% 10.37% 6.87% 8.08% -
ROE -2.38% 3.99% 2.73% 2.43% 1.11% 2.68% 2.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.39 109.42 82.70 51.60 23.97 105.14 80.89 -57.49%
EPS -4.80 8.10 5.00 4.20 1.90 4.50 4.70 -
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.02 2.03 1.83 1.73 1.71 1.69 1.76 9.61%
Adjusted Per Share Value based on latest NOSH - 193,956
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.53 109.85 82.74 52.16 24.70 97.84 72.87 -54.24%
EPS -4.83 8.13 5.00 4.25 1.96 4.21 4.23 -
DPS 0.00 2.01 0.00 0.00 0.00 2.79 0.00 -
NAPS 2.0327 2.038 1.8311 1.7486 1.7619 1.5726 1.5856 17.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.64 0.54 0.68 0.82 0.73 1.15 1.33 -
P/RPS 2.86 0.49 0.82 1.59 3.05 1.09 1.64 44.83%
P/EPS -13.33 6.67 13.60 19.52 38.42 25.40 28.30 -
EY -7.50 15.00 7.35 5.12 2.60 3.94 3.53 -
DY 0.00 3.70 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 0.32 0.27 0.37 0.47 0.43 0.68 0.76 -43.79%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 -
Price 0.79 0.55 0.58 0.81 0.83 0.89 1.21 -
P/RPS 3.53 0.50 0.70 1.57 3.46 0.85 1.50 76.83%
P/EPS -16.46 6.79 11.60 19.29 43.68 19.65 25.74 -
EY -6.08 14.73 8.62 5.19 2.29 5.09 3.88 -
DY 0.00 3.64 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 0.39 0.27 0.32 0.47 0.49 0.53 0.69 -31.61%

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