[ILB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 114.22%
YoY- -33.91%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 104,392 70,409 34,177 133,774 98,297 62,132 30,684 125.70%
PBT 10,082 2,392 1,851 18,542 10,909 3,524 2,202 174.96%
Tax -4,062 -2,107 -1,210 -4,400 -2,531 -1,092 -637 242.71%
NP 6,020 285 641 14,142 8,378 2,432 1,565 144.90%
-
NP to SH 4,295 -18 369 12,337 5,759 1,767 1,187 135.13%
-
Tax Rate 40.29% 88.09% 65.37% 23.73% 23.20% 30.99% 28.93% -
Total Cost 98,372 70,124 33,536 119,632 89,919 59,700 29,119 124.64%
-
Net Worth 370,443 385,604 380,069 382,809 384,552 337,496 385,774 -2.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 9,071 - - - -
Div Payout % - - - 73.53% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 370,443 385,604 380,069 382,809 384,552 337,496 385,774 -2.66%
NOSH 178,958 184,499 184,499 181,426 185,774 176,700 197,833 -6.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.77% 0.40% 1.88% 10.57% 8.52% 3.91% 5.10% -
ROE 1.16% 0.00% 0.10% 3.22% 1.50% 0.52% 0.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.33 38.16 18.52 73.73 52.91 35.16 15.51 141.25%
EPS 2.40 0.00 0.20 6.80 3.10 1.00 0.60 151.34%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.07 2.09 2.06 2.11 2.07 1.91 1.95 4.05%
Adjusted Per Share Value based on latest NOSH - 177,783
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.53 36.10 17.52 68.59 50.40 31.86 15.73 125.74%
EPS 2.20 -0.01 0.19 6.33 2.95 0.91 0.61 134.62%
DPS 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
NAPS 1.8995 1.9772 1.9488 1.9629 1.9718 1.7305 1.9781 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.92 0.87 0.81 0.68 0.73 0.88 1.06 -
P/RPS 1.58 2.28 4.37 0.92 1.38 2.50 6.83 -62.21%
P/EPS 38.33 -8,917.50 405.00 9.49 23.55 88.00 176.67 -63.79%
EY 2.61 -0.01 0.25 10.54 4.25 1.14 0.57 174.98%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.39 0.32 0.35 0.46 0.54 -12.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 20/05/11 -
Price 0.95 0.96 0.90 0.80 0.71 0.80 0.95 -
P/RPS 1.63 2.52 4.86 1.08 1.34 2.28 6.13 -58.54%
P/EPS 39.58 -9,840.00 450.00 11.16 22.90 80.00 158.33 -60.21%
EY 2.53 -0.01 0.22 8.96 4.37 1.25 0.63 152.01%
DY 0.00 0.00 0.00 10.63 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.44 0.38 0.34 0.42 0.49 -4.11%

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