[ILB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 46.63%
YoY- 226.5%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 139,589 89,636 42,763 178,255 133,064 88,595 44,609 113.78%
PBT 21,279 12,848 5,849 20,489 16,584 10,701 4,739 171.92%
Tax -3,704 -2,394 -2,131 -6,528 -7,063 -4,896 -2,577 27.33%
NP 17,575 10,454 3,718 13,961 9,521 5,805 2,162 303.77%
-
NP to SH 12,553 7,704 3,718 13,961 9,521 5,805 2,162 222.69%
-
Tax Rate 17.41% 18.63% 36.43% 31.86% 42.59% 45.75% 54.38% -
Total Cost 122,014 79,182 39,045 164,294 123,543 82,790 42,447 102.03%
-
Net Worth 273,027 268,853 265,123 237,153 232,219 225,308 218,820 15.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,138 3,144 - 2,823 2,731 - - -
Div Payout % 25.00% 40.82% - 20.22% 28.69% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 273,027 268,853 265,123 237,153 232,219 225,308 218,820 15.88%
NOSH 156,912 157,224 156,877 141,162 136,599 132,534 131,030 12.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.59% 11.66% 8.69% 7.83% 7.16% 6.55% 4.85% -
ROE 4.60% 2.87% 1.40% 5.89% 4.10% 2.58% 0.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 88.96 57.01 27.26 126.28 97.41 66.85 34.04 89.61%
EPS 8.00 4.90 2.40 9.89 6.97 4.38 1.65 186.18%
DPS 2.00 2.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.74 1.71 1.69 1.68 1.70 1.70 1.67 2.77%
Adjusted Per Share Value based on latest NOSH - 150,508
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 71.57 45.96 21.93 91.40 68.23 45.43 22.87 113.80%
EPS 6.44 3.95 1.91 7.16 4.88 2.98 1.11 222.53%
DPS 1.61 1.61 0.00 1.45 1.40 0.00 0.00 -
NAPS 1.40 1.3786 1.3594 1.216 1.1907 1.1553 1.122 15.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.61 1.65 1.81 1.81 1.82 1.77 1.56 -
P/RPS 1.81 2.89 6.64 1.43 1.87 2.65 4.58 -46.11%
P/EPS 20.13 33.67 76.37 18.30 26.11 40.41 94.55 -64.31%
EY 4.97 2.97 1.31 5.46 3.83 2.47 1.06 179.87%
DY 1.24 1.21 0.00 1.10 1.10 0.00 0.00 -
P/NAPS 0.93 0.96 1.07 1.08 1.07 1.04 0.93 0.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 27/05/04 -
Price 1.59 1.70 1.90 1.92 1.93 1.74 1.68 -
P/RPS 1.79 2.98 6.97 1.52 1.98 2.60 4.93 -49.07%
P/EPS 19.88 34.69 80.17 19.41 27.69 39.73 101.82 -66.31%
EY 5.03 2.88 1.25 5.15 3.61 2.52 0.98 197.25%
DY 1.26 1.18 0.00 1.04 1.04 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 1.14 1.14 1.02 1.01 -6.70%

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