[ILB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.06%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 152,841 102,619 50,491 190,503 139,589 89,636 42,763 133.58%
PBT 25,812 16,169 7,523 30,598 21,279 12,848 5,849 168.80%
Tax -3,497 -2,484 -1,040 -4,555 -3,704 -2,394 -2,131 39.08%
NP 22,315 13,685 6,483 26,043 17,575 10,454 3,718 229.90%
-
NP to SH 16,765 9,663 4,433 18,335 12,553 7,704 3,718 172.68%
-
Tax Rate 13.55% 15.36% 13.82% 14.89% 17.41% 18.63% 36.43% -
Total Cost 130,526 88,934 44,008 164,460 122,014 79,182 39,045 123.40%
-
Net Worth 287,634 285,058 283,395 280,409 273,027 268,853 265,123 5.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,930 4,831 - 6,336 3,138 3,144 - -
Div Payout % 29.41% 50.00% - 34.56% 25.00% 40.82% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 287,634 285,058 283,395 280,409 273,027 268,853 265,123 5.57%
NOSH 164,362 161,050 158,321 158,423 156,912 157,224 156,877 3.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.60% 13.34% 12.84% 13.67% 12.59% 11.66% 8.69% -
ROE 5.83% 3.39% 1.56% 6.54% 4.60% 2.87% 1.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 92.99 63.72 31.89 120.25 88.96 57.01 27.26 126.43%
EPS 10.20 6.00 2.80 11.60 8.00 4.90 2.40 162.14%
DPS 3.00 3.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 1.75 1.77 1.79 1.77 1.74 1.71 1.69 2.35%
Adjusted Per Share Value based on latest NOSH - 161,605
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 78.37 52.62 25.89 97.68 71.57 45.96 21.93 133.56%
EPS 8.60 4.95 2.27 9.40 6.44 3.95 1.91 172.42%
DPS 2.53 2.48 0.00 3.25 1.61 1.61 0.00 -
NAPS 1.4749 1.4616 1.4531 1.4378 1.40 1.3786 1.3594 5.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 1.99 1.76 1.44 1.61 1.65 1.81 -
P/RPS 2.37 3.12 5.52 1.20 1.81 2.89 6.64 -49.65%
P/EPS 21.57 33.17 62.86 12.44 20.13 33.67 76.37 -56.91%
EY 4.64 3.02 1.59 8.04 4.97 2.97 1.31 132.18%
DY 1.36 1.51 0.00 2.78 1.24 1.21 0.00 -
P/NAPS 1.26 1.12 0.98 0.81 0.93 0.96 1.07 11.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 -
Price 2.05 2.14 1.90 1.70 1.59 1.70 1.90 -
P/RPS 2.20 3.36 5.96 1.41 1.79 2.98 6.97 -53.60%
P/EPS 20.10 35.67 67.86 14.69 19.88 34.69 80.17 -60.20%
EY 4.98 2.80 1.47 6.81 5.03 2.88 1.25 151.10%
DY 1.46 1.40 0.00 2.35 1.26 1.18 0.00 -
P/NAPS 1.17 1.21 1.06 0.96 0.91 0.99 1.12 2.95%

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