[ILB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 73.5%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 93,285 45,370 197,787 152,841 102,619 50,491 190,503 -37.95%
PBT 9,472 3,669 31,654 25,812 16,169 7,523 30,598 -54.33%
Tax -1,279 -396 -200 -3,497 -2,484 -1,040 -4,555 -57.21%
NP 8,193 3,273 31,454 22,315 13,685 6,483 26,043 -53.84%
-
NP to SH 5,962 2,393 24,477 16,765 9,663 4,433 18,335 -52.81%
-
Tax Rate 13.50% 10.79% 0.63% 13.55% 15.36% 13.82% 14.89% -
Total Cost 85,092 42,097 166,333 130,526 88,934 44,008 164,460 -35.62%
-
Net Worth 306,867 295,706 292,712 287,634 285,058 283,395 280,409 6.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9,866 4,930 4,831 - 6,336 -
Div Payout % - - 40.31% 29.41% 50.00% - 34.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 306,867 295,706 292,712 287,634 285,058 283,395 280,409 6.21%
NOSH 175,352 170,928 164,445 164,362 161,050 158,321 158,423 7.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.78% 7.21% 15.90% 14.60% 13.34% 12.84% 13.67% -
ROE 1.94% 0.81% 8.36% 5.83% 3.39% 1.56% 6.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.20 26.54 120.28 92.99 63.72 31.89 120.25 -42.02%
EPS 3.40 1.40 14.80 10.20 6.00 2.80 11.60 -55.97%
DPS 0.00 0.00 6.00 3.00 3.00 0.00 4.00 -
NAPS 1.75 1.73 1.78 1.75 1.77 1.79 1.77 -0.75%
Adjusted Per Share Value based on latest NOSH - 165,162
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.83 23.26 101.42 78.37 52.62 25.89 97.68 -37.95%
EPS 3.06 1.23 12.55 8.60 4.95 2.27 9.40 -52.77%
DPS 0.00 0.00 5.06 2.53 2.48 0.00 3.25 -
NAPS 1.5735 1.5162 1.5009 1.4749 1.4616 1.4531 1.4378 6.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 2.00 2.00 2.20 1.99 1.76 1.44 -
P/RPS 3.12 7.53 1.66 2.37 3.12 5.52 1.20 89.41%
P/EPS 48.82 142.86 13.44 21.57 33.17 62.86 12.44 149.42%
EY 2.05 0.70 7.44 4.64 3.02 1.59 8.04 -59.89%
DY 0.00 0.00 3.00 1.36 1.51 0.00 2.78 -
P/NAPS 0.95 1.16 1.12 1.26 1.12 0.98 0.81 11.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 22/05/07 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 -
Price 1.62 1.95 2.01 2.05 2.14 1.90 1.70 -
P/RPS 3.05 7.35 1.67 2.20 3.36 5.96 1.41 67.49%
P/EPS 47.65 139.29 13.50 20.10 35.67 67.86 14.69 119.59%
EY 2.10 0.72 7.41 4.98 2.80 1.47 6.81 -54.45%
DY 0.00 0.00 2.99 1.46 1.40 0.00 2.35 -
P/NAPS 0.93 1.13 1.13 1.17 1.21 1.06 0.96 -2.10%

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