[ILB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.48%
YoY- -66.43%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 161,373 101,721 48,171 190,814 142,122 93,285 45,370 132.47%
PBT 18,901 12,712 5,617 14,865 13,413 9,472 3,669 197.39%
Tax -5,054 -1,815 -622 -1,750 -1,926 -1,279 -396 443.59%
NP 13,847 10,897 4,995 13,115 11,487 8,193 3,273 160.89%
-
NP to SH 9,757 8,279 3,818 8,218 8,258 5,962 2,393 154.56%
-
Tax Rate 26.74% 14.28% 11.07% 11.77% 14.36% 13.50% 10.79% -
Total Cost 147,526 90,824 43,176 177,699 130,635 85,092 42,097 130.18%
-
Net Worth 357,106 341,015 343,620 306,696 309,235 306,867 295,706 13.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,444 - - - -
Div Payout % - - - 66.25% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 357,106 341,015 343,620 306,696 309,235 306,867 295,706 13.36%
NOSH 195,140 197,119 200,947 181,477 175,702 175,352 170,928 9.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.58% 10.71% 10.37% 6.87% 8.08% 8.78% 7.21% -
ROE 2.73% 2.43% 1.11% 2.68% 2.67% 1.94% 0.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.70 51.60 23.97 105.14 80.89 53.20 26.54 112.89%
EPS 5.00 4.20 1.90 4.50 4.70 3.40 1.40 133.10%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.83 1.73 1.71 1.69 1.76 1.75 1.73 3.80%
Adjusted Per Share Value based on latest NOSH - 272,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.74 52.16 24.70 97.84 72.87 47.83 23.26 132.48%
EPS 5.00 4.25 1.96 4.21 4.23 3.06 1.23 154.05%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
NAPS 1.8311 1.7486 1.7619 1.5726 1.5856 1.5735 1.5162 13.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.68 0.82 0.73 1.15 1.33 1.66 2.00 -
P/RPS 0.82 1.59 3.05 1.09 1.64 3.12 7.53 -77.10%
P/EPS 13.60 19.52 38.42 25.40 28.30 48.82 142.86 -79.06%
EY 7.35 5.12 2.60 3.94 3.53 2.05 0.70 377.45%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.43 0.68 0.76 0.95 1.16 -53.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 -
Price 0.58 0.81 0.83 0.89 1.21 1.62 1.95 -
P/RPS 0.70 1.57 3.46 0.85 1.50 3.05 7.35 -79.05%
P/EPS 11.60 19.29 43.68 19.65 25.74 47.65 139.29 -80.84%
EY 8.62 5.19 2.29 5.09 3.88 2.10 0.72 420.97%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.49 0.53 0.69 0.93 1.13 -56.77%

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