[ILB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17.85%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 90,582 43,941 214,240 161,373 101,721 48,171 190,814 -39.17%
PBT -5,638 -10,226 31,934 18,901 12,712 5,617 14,865 -
Tax -629 936 -7,119 -5,054 -1,815 -622 -1,750 -49.47%
NP -6,267 -9,290 24,815 13,847 10,897 4,995 13,115 -
-
NP to SH -7,094 -9,420 15,859 9,757 8,279 3,818 8,218 -
-
Tax Rate - - 22.29% 26.74% 14.28% 11.07% 11.77% -
Total Cost 96,849 53,231 189,425 147,526 90,824 43,176 177,699 -33.30%
-
Net Worth 394,111 396,424 397,453 357,106 341,015 343,620 306,696 18.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,915 - - - 5,444 -
Div Payout % - - 24.69% - - - 66.25% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 394,111 396,424 397,453 357,106 341,015 343,620 306,696 18.21%
NOSH 197,055 196,249 195,790 195,140 197,119 200,947 181,477 5.64%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.92% -21.14% 11.58% 8.58% 10.71% 10.37% 6.87% -
ROE -1.80% -2.38% 3.99% 2.73% 2.43% 1.11% 2.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.97 22.39 109.42 82.70 51.60 23.97 105.14 -42.42%
EPS -3.60 -4.80 8.10 5.00 4.20 1.90 4.50 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 2.00 2.02 2.03 1.83 1.73 1.71 1.69 11.89%
Adjusted Per Share Value based on latest NOSH - 184,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.45 22.53 109.85 82.74 52.16 24.70 97.84 -39.17%
EPS -3.64 -4.83 8.13 5.00 4.25 1.96 4.21 -
DPS 0.00 0.00 2.01 0.00 0.00 0.00 2.79 -
NAPS 2.0208 2.0327 2.038 1.8311 1.7486 1.7619 1.5726 18.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.64 0.54 0.68 0.82 0.73 1.15 -
P/RPS 2.07 2.86 0.49 0.82 1.59 3.05 1.09 53.41%
P/EPS -26.39 -13.33 6.67 13.60 19.52 38.42 25.40 -
EY -3.79 -7.50 15.00 7.35 5.12 2.60 3.94 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.61 -
P/NAPS 0.48 0.32 0.27 0.37 0.47 0.43 0.68 -20.73%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 -
Price 1.00 0.79 0.55 0.58 0.81 0.83 0.89 -
P/RPS 2.18 3.53 0.50 0.70 1.57 3.46 0.85 87.47%
P/EPS -27.78 -16.46 6.79 11.60 19.29 43.68 19.65 -
EY -3.60 -6.08 14.73 8.62 5.19 2.29 5.09 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.37 -
P/NAPS 0.50 0.39 0.27 0.32 0.47 0.49 0.53 -3.81%

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