[ILB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.94%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,619 50,491 190,503 139,589 89,636 42,763 178,255 -30.86%
PBT 16,169 7,523 30,598 21,279 12,848 5,849 20,489 -14.64%
Tax -2,484 -1,040 -4,555 -3,704 -2,394 -2,131 -6,528 -47.58%
NP 13,685 6,483 26,043 17,575 10,454 3,718 13,961 -1.32%
-
NP to SH 9,663 4,433 18,335 12,553 7,704 3,718 13,961 -21.80%
-
Tax Rate 15.36% 13.82% 14.89% 17.41% 18.63% 36.43% 31.86% -
Total Cost 88,934 44,008 164,460 122,014 79,182 39,045 164,294 -33.65%
-
Net Worth 285,058 283,395 280,409 273,027 268,853 265,123 237,153 13.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,831 - 6,336 3,138 3,144 - 2,823 43.21%
Div Payout % 50.00% - 34.56% 25.00% 40.82% - 20.22% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 285,058 283,395 280,409 273,027 268,853 265,123 237,153 13.08%
NOSH 161,050 158,321 158,423 156,912 157,224 156,877 141,162 9.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.34% 12.84% 13.67% 12.59% 11.66% 8.69% 7.83% -
ROE 3.39% 1.56% 6.54% 4.60% 2.87% 1.40% 5.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.72 31.89 120.25 88.96 57.01 27.26 126.28 -36.69%
EPS 6.00 2.80 11.60 8.00 4.90 2.40 9.89 -28.40%
DPS 3.00 0.00 4.00 2.00 2.00 0.00 2.00 31.13%
NAPS 1.77 1.79 1.77 1.74 1.71 1.69 1.68 3.55%
Adjusted Per Share Value based on latest NOSH - 161,633
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.62 25.89 97.68 71.57 45.96 21.93 91.40 -30.86%
EPS 4.95 2.27 9.40 6.44 3.95 1.91 7.16 -21.86%
DPS 2.48 0.00 3.25 1.61 1.61 0.00 1.45 43.15%
NAPS 1.4616 1.4531 1.4378 1.40 1.3786 1.3594 1.216 13.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.99 1.76 1.44 1.61 1.65 1.81 1.81 -
P/RPS 3.12 5.52 1.20 1.81 2.89 6.64 1.43 68.46%
P/EPS 33.17 62.86 12.44 20.13 33.67 76.37 18.30 48.82%
EY 3.02 1.59 8.04 4.97 2.97 1.31 5.46 -32.69%
DY 1.51 0.00 2.78 1.24 1.21 0.00 1.10 23.58%
P/NAPS 1.12 0.98 0.81 0.93 0.96 1.07 1.08 2.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 -
Price 2.14 1.90 1.70 1.59 1.70 1.90 1.92 -
P/RPS 3.36 5.96 1.41 1.79 2.98 6.97 1.52 69.93%
P/EPS 35.67 67.86 14.69 19.88 34.69 80.17 19.41 50.19%
EY 2.80 1.47 6.81 5.03 2.88 1.25 5.15 -33.46%
DY 1.40 0.00 2.35 1.26 1.18 0.00 1.04 21.98%
P/NAPS 1.21 1.06 0.96 0.91 0.99 1.12 1.14 4.06%

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