[ILB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 81.8%
YoY- 488.98%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 133,064 88,595 44,609 165,334 124,010 76,403 36,961 134.34%
PBT 16,584 10,701 4,739 11,373 6,729 4,824 2,461 255.52%
Tax -7,063 -4,896 -2,577 -7,097 -4,377 -3,085 -1,376 196.67%
NP 9,521 5,805 2,162 4,276 2,352 1,739 1,085 323.75%
-
NP to SH 9,521 5,805 2,162 4,276 2,352 1,739 1,085 323.75%
-
Tax Rate 42.59% 45.75% 54.38% 62.40% 65.05% 63.95% 55.91% -
Total Cost 123,543 82,790 42,447 161,058 121,658 74,664 35,876 127.52%
-
Net Worth 232,219 225,308 218,820 216,884 194,693 216,923 193,469 12.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,731 - - - - - - -
Div Payout % 28.69% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 232,219 225,308 218,820 216,884 194,693 216,923 193,469 12.90%
NOSH 136,599 132,534 131,030 130,653 130,666 130,676 130,722 2.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.16% 6.55% 4.85% 2.59% 1.90% 2.28% 2.94% -
ROE 4.10% 2.58% 0.99% 1.97% 1.21% 0.80% 0.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 97.41 66.85 34.04 126.54 94.91 58.47 28.27 127.61%
EPS 6.97 4.38 1.65 3.27 1.80 1.33 0.83 311.54%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.67 1.66 1.49 1.66 1.48 9.65%
Adjusted Per Share Value based on latest NOSH - 130,634
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 68.23 45.43 22.87 84.78 63.59 39.18 18.95 134.36%
EPS 4.88 2.98 1.11 2.19 1.21 0.89 0.56 321.80%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1907 1.1553 1.122 1.1121 0.9983 1.1123 0.992 12.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.82 1.77 1.56 0.72 0.74 0.68 0.50 -
P/RPS 1.87 2.65 4.58 0.57 0.78 1.16 1.77 3.72%
P/EPS 26.11 40.41 94.55 22.00 41.11 51.10 60.24 -42.63%
EY 3.83 2.47 1.06 4.55 2.43 1.96 1.66 74.34%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 0.93 0.43 0.50 0.41 0.34 114.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 -
Price 1.93 1.74 1.68 1.19 0.70 0.79 0.51 -
P/RPS 1.98 2.60 4.93 0.94 0.74 1.35 1.80 6.54%
P/EPS 27.69 39.73 101.82 36.36 38.89 59.36 61.45 -41.13%
EY 3.61 2.52 0.98 2.75 2.57 1.68 1.63 69.66%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 1.01 0.72 0.47 0.48 0.34 123.52%

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