[ILB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.82%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 197,787 152,841 102,619 50,491 190,503 139,589 89,636 69.24%
PBT 31,654 25,812 16,169 7,523 30,598 21,279 12,848 82.11%
Tax -200 -3,497 -2,484 -1,040 -4,555 -3,704 -2,394 -80.80%
NP 31,454 22,315 13,685 6,483 26,043 17,575 10,454 107.99%
-
NP to SH 24,477 16,765 9,663 4,433 18,335 12,553 7,704 115.66%
-
Tax Rate 0.63% 13.55% 15.36% 13.82% 14.89% 17.41% 18.63% -
Total Cost 166,333 130,526 88,934 44,008 164,460 122,014 79,182 63.80%
-
Net Worth 292,712 287,634 285,058 283,395 280,409 273,027 268,853 5.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,866 4,930 4,831 - 6,336 3,138 3,144 113.89%
Div Payout % 40.31% 29.41% 50.00% - 34.56% 25.00% 40.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 292,712 287,634 285,058 283,395 280,409 273,027 268,853 5.81%
NOSH 164,445 164,362 161,050 158,321 158,423 156,912 157,224 3.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.90% 14.60% 13.34% 12.84% 13.67% 12.59% 11.66% -
ROE 8.36% 5.83% 3.39% 1.56% 6.54% 4.60% 2.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 120.28 92.99 63.72 31.89 120.25 88.96 57.01 64.27%
EPS 14.80 10.20 6.00 2.80 11.60 8.00 4.90 108.53%
DPS 6.00 3.00 3.00 0.00 4.00 2.00 2.00 107.59%
NAPS 1.78 1.75 1.77 1.79 1.77 1.74 1.71 2.70%
Adjusted Per Share Value based on latest NOSH - 158,321
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.42 78.37 52.62 25.89 97.68 71.57 45.96 69.25%
EPS 12.55 8.60 4.95 2.27 9.40 6.44 3.95 115.66%
DPS 5.06 2.53 2.48 0.00 3.25 1.61 1.61 114.11%
NAPS 1.5009 1.4749 1.4616 1.4531 1.4378 1.40 1.3786 5.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 2.20 1.99 1.76 1.44 1.61 1.65 -
P/RPS 1.66 2.37 3.12 5.52 1.20 1.81 2.89 -30.83%
P/EPS 13.44 21.57 33.17 62.86 12.44 20.13 33.67 -45.69%
EY 7.44 4.64 3.02 1.59 8.04 4.97 2.97 84.14%
DY 3.00 1.36 1.51 0.00 2.78 1.24 1.21 82.88%
P/NAPS 1.12 1.26 1.12 0.98 0.81 0.93 0.96 10.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 -
Price 2.01 2.05 2.14 1.90 1.70 1.59 1.70 -
P/RPS 1.67 2.20 3.36 5.96 1.41 1.79 2.98 -31.95%
P/EPS 13.50 20.10 35.67 67.86 14.69 19.88 34.69 -46.60%
EY 7.41 4.98 2.80 1.47 6.81 5.03 2.88 87.44%
DY 2.99 1.46 1.40 0.00 2.35 1.26 1.18 85.54%
P/NAPS 1.13 1.17 1.21 1.06 0.96 0.91 0.99 9.19%

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