[ILB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.59%
YoY- 33.38%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,837 47,915 45,370 44,946 50,222 52,128 50,491 -2.19%
PBT 3,941 5,803 3,669 5,842 9,643 8,646 7,523 -34.98%
Tax -647 -883 -396 3,297 -1,013 -1,444 -1,040 -27.10%
NP 3,294 4,920 3,273 9,139 8,630 7,202 6,483 -36.29%
-
NP to SH 2,296 3,569 2,393 7,712 7,102 5,230 4,433 -35.48%
-
Tax Rate 16.42% 15.22% 10.79% -56.44% 10.51% 16.70% 13.82% -
Total Cost 45,543 42,995 42,097 35,807 41,592 44,926 44,008 2.30%
-
Net Worth 310,843 312,287 295,706 168,465 289,034 289,284 283,395 6.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,053 - 4,903 - -
Div Payout % - - - 65.53% - 93.75% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 310,843 312,287 295,706 168,465 289,034 289,284 283,395 6.35%
NOSH 176,615 178,450 170,928 168,465 165,162 163,437 158,321 7.55%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.74% 10.27% 7.21% 20.33% 17.18% 13.82% 12.84% -
ROE 0.74% 1.14% 0.81% 4.58% 2.46% 1.81% 1.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.65 26.85 26.54 26.68 30.41 31.89 31.89 -9.06%
EPS 1.30 2.00 1.40 4.60 4.30 3.20 2.80 -40.01%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 1.76 1.75 1.73 1.00 1.75 1.77 1.79 -1.11%
Adjusted Per Share Value based on latest NOSH - 168,465
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.04 24.57 23.26 23.05 25.75 26.73 25.89 -2.19%
EPS 1.18 1.83 1.23 3.95 3.64 2.68 2.27 -35.32%
DPS 0.00 0.00 0.00 2.59 0.00 2.51 0.00 -
NAPS 1.5939 1.6013 1.5162 0.8638 1.482 1.4833 1.4531 6.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 1.66 2.00 2.00 2.20 1.99 1.76 -
P/RPS 4.81 6.18 7.53 7.50 7.24 6.24 5.52 -8.76%
P/EPS 102.31 83.00 142.86 43.69 51.16 62.19 62.86 38.32%
EY 0.98 1.20 0.70 2.29 1.95 1.61 1.59 -27.55%
DY 0.00 0.00 0.00 1.50 0.00 1.51 0.00 -
P/NAPS 0.76 0.95 1.16 2.00 1.26 1.12 0.98 -15.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 06/09/06 14/06/06 -
Price 1.21 1.62 1.95 2.01 2.05 2.14 1.90 -
P/RPS 4.38 6.03 7.35 7.53 6.74 6.71 5.96 -18.54%
P/EPS 93.08 81.00 139.29 43.91 47.67 66.88 67.86 23.42%
EY 1.07 1.23 0.72 2.28 2.10 1.50 1.47 -19.06%
DY 0.00 0.00 0.00 1.49 0.00 1.40 0.00 -
P/NAPS 0.69 0.93 1.13 2.01 1.17 1.21 1.06 -24.87%

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