[ILB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.0%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 142,122 93,285 45,370 197,787 152,841 102,619 50,491 99.23%
PBT 13,413 9,472 3,669 31,654 25,812 16,169 7,523 46.98%
Tax -1,926 -1,279 -396 -200 -3,497 -2,484 -1,040 50.74%
NP 11,487 8,193 3,273 31,454 22,315 13,685 6,483 46.37%
-
NP to SH 8,258 5,962 2,393 24,477 16,765 9,663 4,433 51.34%
-
Tax Rate 14.36% 13.50% 10.79% 0.63% 13.55% 15.36% 13.82% -
Total Cost 130,635 85,092 42,097 166,333 130,526 88,934 44,008 106.41%
-
Net Worth 309,235 306,867 295,706 292,712 287,634 285,058 283,395 5.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,866 4,930 4,831 - -
Div Payout % - - - 40.31% 29.41% 50.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 309,235 306,867 295,706 292,712 287,634 285,058 283,395 5.98%
NOSH 175,702 175,352 170,928 164,445 164,362 161,050 158,321 7.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.08% 8.78% 7.21% 15.90% 14.60% 13.34% 12.84% -
ROE 2.67% 1.94% 0.81% 8.36% 5.83% 3.39% 1.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.89 53.20 26.54 120.28 92.99 63.72 31.89 85.88%
EPS 4.70 3.40 1.40 14.80 10.20 6.00 2.80 41.19%
DPS 0.00 0.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 1.76 1.75 1.73 1.78 1.75 1.77 1.79 -1.11%
Adjusted Per Share Value based on latest NOSH - 168,465
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 72.87 47.83 23.26 101.42 78.37 52.62 25.89 99.22%
EPS 4.23 3.06 1.23 12.55 8.60 4.95 2.27 51.37%
DPS 0.00 0.00 0.00 5.06 2.53 2.48 0.00 -
NAPS 1.5856 1.5735 1.5162 1.5009 1.4749 1.4616 1.4531 5.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 1.66 2.00 2.00 2.20 1.99 1.76 -
P/RPS 1.64 3.12 7.53 1.66 2.37 3.12 5.52 -55.44%
P/EPS 28.30 48.82 142.86 13.44 21.57 33.17 62.86 -41.23%
EY 3.53 2.05 0.70 7.44 4.64 3.02 1.59 70.10%
DY 0.00 0.00 0.00 3.00 1.36 1.51 0.00 -
P/NAPS 0.76 0.95 1.16 1.12 1.26 1.12 0.98 -15.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 06/09/06 14/06/06 -
Price 1.21 1.62 1.95 2.01 2.05 2.14 1.90 -
P/RPS 1.50 3.05 7.35 1.67 2.20 3.36 5.96 -60.10%
P/EPS 25.74 47.65 139.29 13.50 20.10 35.67 67.86 -47.56%
EY 3.88 2.10 0.72 7.41 4.98 2.80 1.47 90.87%
DY 0.00 0.00 0.00 2.99 1.46 1.40 0.00 -
P/NAPS 0.69 0.93 1.13 1.13 1.17 1.21 1.06 -24.87%

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