[ILB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 56.14%
YoY- 170.61%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 30,684 178,920 146,607 96,580 47,113 114,107 137,489 -63.24%
PBT 2,202 23,645 14,078 9,404 5,203 10,417 -382 -
Tax -637 -4,790 -4,973 -2,791 -935 -7,957 -2,495 -59.78%
NP 1,565 18,855 9,105 6,613 4,268 2,460 -2,877 -
-
NP to SH 1,187 18,668 6,947 5,009 3,208 -4,121 -4,638 -
-
Tax Rate 28.93% 20.26% 35.32% 29.68% 17.97% 76.38% - -
Total Cost 29,119 160,065 137,502 89,967 42,845 111,647 140,366 -64.98%
-
Net Worth 385,774 368,168 353,332 364,115 373,637 379,025 386,499 -0.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 16,131 - - - 5,629 - -
Div Payout % - 86.41% - - - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 385,774 368,168 353,332 364,115 373,637 379,025 386,499 -0.12%
NOSH 197,833 189,777 192,972 192,653 188,705 187,636 193,249 1.57%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.10% 10.54% 6.21% 6.85% 9.06% 2.16% -2.09% -
ROE 0.31% 5.07% 1.97% 1.38% 0.86% -1.09% -1.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.51 94.28 75.97 50.13 24.97 60.81 71.15 -63.81%
EPS 0.60 9.80 3.60 2.60 1.70 -2.20 -2.40 -
DPS 0.00 8.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.95 1.94 1.831 1.89 1.98 2.02 2.00 -1.67%
Adjusted Per Share Value based on latest NOSH - 200,111
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.73 91.74 75.17 49.52 24.16 58.51 70.50 -63.24%
EPS 0.61 9.57 3.56 2.57 1.64 -2.11 -2.38 -
DPS 0.00 8.27 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.9781 1.8878 1.8117 1.867 1.9158 1.9435 1.9818 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.00 0.95 0.91 1.03 0.88 0.95 -
P/RPS 6.83 1.06 1.25 1.82 4.13 1.45 1.34 196.46%
P/EPS 176.67 10.17 26.39 35.00 60.59 -40.07 -39.58 -
EY 0.57 9.84 3.79 2.86 1.65 -2.50 -2.53 -
DY 0.00 8.50 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 0.54 0.52 0.52 0.48 0.52 0.44 0.48 8.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 29/11/10 16/08/10 14/05/10 23/02/10 26/10/09 -
Price 0.95 1.00 1.02 0.96 1.02 0.94 0.94 -
P/RPS 6.13 1.06 1.34 1.91 4.09 1.55 1.32 178.61%
P/EPS 158.33 10.17 28.33 36.92 60.00 -42.80 -39.17 -
EY 0.63 9.84 3.53 2.71 1.67 -2.34 -2.55 -
DY 0.00 8.50 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.49 0.52 0.56 0.51 0.52 0.47 0.47 2.81%

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