[ILB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -90.22%
YoY- -46.02%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 190,814 142,122 93,285 45,370 197,787 152,841 102,619 51.04%
PBT 14,865 13,413 9,472 3,669 31,654 25,812 16,169 -5.43%
Tax -1,750 -1,926 -1,279 -396 -200 -3,497 -2,484 -20.77%
NP 13,115 11,487 8,193 3,273 31,454 22,315 13,685 -2.78%
-
NP to SH 8,218 8,258 5,962 2,393 24,477 16,765 9,663 -10.20%
-
Tax Rate 11.77% 14.36% 13.50% 10.79% 0.63% 13.55% 15.36% -
Total Cost 177,699 130,635 85,092 42,097 166,333 130,526 88,934 58.43%
-
Net Worth 306,696 309,235 306,867 295,706 292,712 287,634 285,058 4.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,444 - - - 9,866 4,930 4,831 8.26%
Div Payout % 66.25% - - - 40.31% 29.41% 50.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 306,696 309,235 306,867 295,706 292,712 287,634 285,058 4.98%
NOSH 181,477 175,702 175,352 170,928 164,445 164,362 161,050 8.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.87% 8.08% 8.78% 7.21% 15.90% 14.60% 13.34% -
ROE 2.68% 2.67% 1.94% 0.81% 8.36% 5.83% 3.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.14 80.89 53.20 26.54 120.28 92.99 63.72 39.50%
EPS 4.50 4.70 3.40 1.40 14.80 10.20 6.00 -17.40%
DPS 3.00 0.00 0.00 0.00 6.00 3.00 3.00 0.00%
NAPS 1.69 1.76 1.75 1.73 1.78 1.75 1.77 -3.02%
Adjusted Per Share Value based on latest NOSH - 170,928
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 97.84 72.87 47.83 23.26 101.42 78.37 52.62 51.03%
EPS 4.21 4.23 3.06 1.23 12.55 8.60 4.95 -10.20%
DPS 2.79 0.00 0.00 0.00 5.06 2.53 2.48 8.14%
NAPS 1.5726 1.5856 1.5735 1.5162 1.5009 1.4749 1.4616 4.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.15 1.33 1.66 2.00 2.00 2.20 1.99 -
P/RPS 1.09 1.64 3.12 7.53 1.66 2.37 3.12 -50.30%
P/EPS 25.40 28.30 48.82 142.86 13.44 21.57 33.17 -16.25%
EY 3.94 3.53 2.05 0.70 7.44 4.64 3.02 19.33%
DY 2.61 0.00 0.00 0.00 3.00 1.36 1.51 43.88%
P/NAPS 0.68 0.76 0.95 1.16 1.12 1.26 1.12 -28.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 06/09/06 -
Price 0.89 1.21 1.62 1.95 2.01 2.05 2.14 -
P/RPS 0.85 1.50 3.05 7.35 1.67 2.20 3.36 -59.90%
P/EPS 19.65 25.74 47.65 139.29 13.50 20.10 35.67 -32.72%
EY 5.09 3.88 2.10 0.72 7.41 4.98 2.80 48.78%
DY 3.37 0.00 0.00 0.00 2.99 1.46 1.40 79.32%
P/NAPS 0.53 0.69 0.93 1.13 1.13 1.17 1.21 -42.23%

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