[ILB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -66.87%
YoY- -35.63%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 46,641 43,941 52,867 59,652 53,550 48,171 48,692 -2.83%
PBT 4,588 -10,226 13,033 6,189 7,095 5,617 1,452 115.48%
Tax -1,565 936 -2,065 -3,239 -1,193 -622 176 -
NP 3,023 -9,290 10,968 2,950 5,902 4,995 1,628 51.13%
-
NP to SH 2,326 -9,420 6,102 1,478 4,461 3,818 -40 -
-
Tax Rate 34.11% - 15.84% 52.33% 16.81% 11.07% -12.12% -
Total Cost 43,618 53,231 41,899 56,702 47,648 43,176 47,064 -4.94%
-
Net Worth 387,666 396,424 399,582 338,092 335,544 343,620 272,999 26.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,936 - - - 8,189 -
Div Payout % - - 64.52% - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 387,666 396,424 399,582 338,092 335,544 343,620 272,999 26.36%
NOSH 193,833 196,249 196,838 184,749 193,956 200,947 272,999 -20.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.48% -21.14% 20.75% 4.95% 11.02% 10.37% 3.34% -
ROE 0.60% -2.38% 1.53% 0.44% 1.33% 1.11% -0.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.06 22.39 26.86 32.29 27.61 23.97 17.84 22.08%
EPS 1.20 -4.80 3.10 0.80 2.30 1.90 0.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 2.00 2.02 2.03 1.83 1.73 1.71 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 184,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.92 22.53 27.11 30.59 27.46 24.70 24.97 -2.82%
EPS 1.19 -4.83 3.13 0.76 2.29 1.96 -0.02 -
DPS 0.00 0.00 2.02 0.00 0.00 0.00 4.20 -
NAPS 1.9878 2.0327 2.0489 1.7336 1.7205 1.7619 1.3998 26.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.64 0.54 0.68 0.82 0.73 1.15 -
P/RPS 3.95 2.86 2.01 2.11 2.97 3.05 6.45 -27.90%
P/EPS 79.17 -13.33 17.42 85.00 35.65 38.42 -7,848.75 -
EY 1.26 -7.50 5.74 1.18 2.80 2.60 -0.01 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.61 -
P/NAPS 0.48 0.32 0.27 0.37 0.47 0.43 1.15 -44.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 -
Price 1.00 0.79 0.55 0.58 0.81 0.83 0.89 -
P/RPS 4.16 3.53 2.05 1.80 2.93 3.46 4.99 -11.43%
P/EPS 83.33 -16.46 17.74 72.50 35.22 43.68 -6,074.25 -
EY 1.20 -6.08 5.64 1.38 2.84 2.29 -0.02 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.37 -
P/NAPS 0.50 0.39 0.27 0.32 0.47 0.49 0.89 -31.93%

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