[ILB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -53.54%
YoY- 59.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 214,240 161,373 101,721 48,171 190,814 142,122 93,285 73.63%
PBT 31,934 18,901 12,712 5,617 14,865 13,413 9,472 124.01%
Tax -7,119 -5,054 -1,815 -622 -1,750 -1,926 -1,279 212.44%
NP 24,815 13,847 10,897 4,995 13,115 11,487 8,193 108.63%
-
NP to SH 15,859 9,757 8,279 3,818 8,218 8,258 5,962 91.41%
-
Tax Rate 22.29% 26.74% 14.28% 11.07% 11.77% 14.36% 13.50% -
Total Cost 189,425 147,526 90,824 43,176 177,699 130,635 85,092 70.07%
-
Net Worth 397,453 357,106 341,015 343,620 306,696 309,235 306,867 18.72%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,915 - - - 5,444 - - -
Div Payout % 24.69% - - - 66.25% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 397,453 357,106 341,015 343,620 306,696 309,235 306,867 18.72%
NOSH 195,790 195,140 197,119 200,947 181,477 175,702 175,352 7.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.58% 8.58% 10.71% 10.37% 6.87% 8.08% 8.78% -
ROE 3.99% 2.73% 2.43% 1.11% 2.68% 2.67% 1.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.42 82.70 51.60 23.97 105.14 80.89 53.20 61.37%
EPS 8.10 5.00 4.20 1.90 4.50 4.70 3.40 77.90%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.03 1.83 1.73 1.71 1.69 1.76 1.75 10.35%
Adjusted Per Share Value based on latest NOSH - 200,947
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.85 82.74 52.16 24.70 97.84 72.87 47.83 73.63%
EPS 8.13 5.00 4.25 1.96 4.21 4.23 3.06 91.26%
DPS 2.01 0.00 0.00 0.00 2.79 0.00 0.00 -
NAPS 2.038 1.8311 1.7486 1.7619 1.5726 1.5856 1.5735 18.72%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.68 0.82 0.73 1.15 1.33 1.66 -
P/RPS 0.49 0.82 1.59 3.05 1.09 1.64 3.12 -70.72%
P/EPS 6.67 13.60 19.52 38.42 25.40 28.30 48.82 -73.31%
EY 15.00 7.35 5.12 2.60 3.94 3.53 2.05 274.63%
DY 3.70 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.27 0.37 0.47 0.43 0.68 0.76 0.95 -56.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 -
Price 0.55 0.58 0.81 0.83 0.89 1.21 1.62 -
P/RPS 0.50 0.70 1.57 3.46 0.85 1.50 3.05 -69.88%
P/EPS 6.79 11.60 19.29 43.68 19.65 25.74 47.65 -72.55%
EY 14.73 8.62 5.19 2.29 5.09 3.88 2.10 264.27%
DY 3.64 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.27 0.32 0.47 0.49 0.53 0.69 0.93 -55.99%

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