[ILB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 38.69%
YoY- 249.78%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 62,132 30,684 178,920 146,607 96,580 47,113 114,107 -33.39%
PBT 3,524 2,202 23,645 14,078 9,404 5,203 10,417 -51.54%
Tax -1,092 -637 -4,790 -4,973 -2,791 -935 -7,957 -73.49%
NP 2,432 1,565 18,855 9,105 6,613 4,268 2,460 -0.76%
-
NP to SH 1,767 1,187 18,668 6,947 5,009 3,208 -4,121 -
-
Tax Rate 30.99% 28.93% 20.26% 35.32% 29.68% 17.97% 76.38% -
Total Cost 59,700 29,119 160,065 137,502 89,967 42,845 111,647 -34.19%
-
Net Worth 337,496 385,774 368,168 353,332 364,115 373,637 379,025 -7.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 16,131 - - - 5,629 -
Div Payout % - - 86.41% - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 337,496 385,774 368,168 353,332 364,115 373,637 379,025 -7.46%
NOSH 176,700 197,833 189,777 192,972 192,653 188,705 187,636 -3.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.91% 5.10% 10.54% 6.21% 6.85% 9.06% 2.16% -
ROE 0.52% 0.31% 5.07% 1.97% 1.38% 0.86% -1.09% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.16 15.51 94.28 75.97 50.13 24.97 60.81 -30.66%
EPS 1.00 0.60 9.80 3.60 2.60 1.70 -2.20 -
DPS 0.00 0.00 8.50 0.00 0.00 0.00 3.00 -
NAPS 1.91 1.95 1.94 1.831 1.89 1.98 2.02 -3.67%
Adjusted Per Share Value based on latest NOSH - 193,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.86 15.73 91.74 75.17 49.52 24.16 58.51 -33.39%
EPS 0.91 0.61 9.57 3.56 2.57 1.64 -2.11 -
DPS 0.00 0.00 8.27 0.00 0.00 0.00 2.89 -
NAPS 1.7305 1.9781 1.8878 1.8117 1.867 1.9158 1.9435 -7.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.88 1.06 1.00 0.95 0.91 1.03 0.88 -
P/RPS 2.50 6.83 1.06 1.25 1.82 4.13 1.45 43.92%
P/EPS 88.00 176.67 10.17 26.39 35.00 60.59 -40.07 -
EY 1.14 0.57 9.84 3.79 2.86 1.65 -2.50 -
DY 0.00 0.00 8.50 0.00 0.00 0.00 3.41 -
P/NAPS 0.46 0.54 0.52 0.52 0.48 0.52 0.44 3.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 20/05/11 25/02/11 29/11/10 16/08/10 14/05/10 23/02/10 -
Price 0.80 0.95 1.00 1.02 0.96 1.02 0.94 -
P/RPS 2.28 6.13 1.06 1.34 1.91 4.09 1.55 29.43%
P/EPS 80.00 158.33 10.17 28.33 36.92 60.00 -42.80 -
EY 1.25 0.63 9.84 3.53 2.71 1.67 -2.34 -
DY 0.00 0.00 8.50 0.00 0.00 0.00 3.19 -
P/NAPS 0.42 0.49 0.52 0.56 0.51 0.52 0.47 -7.24%

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