[ILB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.24%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,222 52,128 50,491 50,914 49,953 46,873 42,763 11.30%
PBT 9,643 8,646 7,523 9,319 8,431 6,999 5,849 39.51%
Tax -1,013 -1,444 -1,040 -851 -1,310 -1,485 -2,131 -39.06%
NP 8,630 7,202 6,483 8,468 7,121 5,514 3,718 75.21%
-
NP to SH 7,102 5,230 4,433 5,782 4,849 3,986 3,718 53.88%
-
Tax Rate 10.51% 16.70% 13.82% 9.13% 15.54% 21.22% 36.43% -
Total Cost 41,592 44,926 44,008 42,446 42,832 41,359 39,045 4.29%
-
Net Worth 289,034 289,284 283,395 323,210 281,242 272,642 265,123 5.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 4,903 - 3,232 3,232 3,188 - -
Div Payout % - 93.75% - 55.90% 66.67% 80.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 289,034 289,284 283,395 323,210 281,242 272,642 265,123 5.92%
NOSH 165,162 163,437 158,321 161,605 161,633 159,440 156,877 3.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.18% 13.82% 12.84% 16.63% 14.26% 11.76% 8.69% -
ROE 2.46% 1.81% 1.56% 1.79% 1.72% 1.46% 1.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.41 31.89 31.89 31.51 30.91 29.40 27.26 7.55%
EPS 4.30 3.20 2.80 3.60 3.00 2.50 2.40 47.46%
DPS 0.00 3.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.75 1.77 1.79 2.00 1.74 1.71 1.69 2.35%
Adjusted Per Share Value based on latest NOSH - 161,605
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.75 26.73 25.89 26.11 25.61 24.03 21.93 11.28%
EPS 3.64 2.68 2.27 2.96 2.49 2.04 1.91 53.65%
DPS 0.00 2.51 0.00 1.66 1.66 1.64 0.00 -
NAPS 1.482 1.4833 1.4531 1.6573 1.4421 1.398 1.3594 5.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 1.99 1.76 1.44 1.61 1.65 1.81 -
P/RPS 7.24 6.24 5.52 4.57 5.21 5.61 6.64 5.93%
P/EPS 51.16 62.19 62.86 40.25 53.67 66.00 76.37 -23.42%
EY 1.95 1.61 1.59 2.48 1.86 1.52 1.31 30.33%
DY 0.00 1.51 0.00 1.39 1.24 1.21 0.00 -
P/NAPS 1.26 1.12 0.98 0.72 0.93 0.96 1.07 11.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 -
Price 2.05 2.14 1.90 1.70 1.59 1.70 1.90 -
P/RPS 6.74 6.71 5.96 5.40 5.14 5.78 6.97 -2.21%
P/EPS 47.67 66.88 67.86 47.51 53.00 68.00 80.17 -29.26%
EY 2.10 1.50 1.47 2.10 1.89 1.47 1.25 41.27%
DY 0.00 1.40 0.00 1.18 1.26 1.18 0.00 -
P/NAPS 1.17 1.21 1.06 0.85 0.91 0.99 1.12 2.95%

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