[ILB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 31.35%
YoY- 99.26%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 45,191 44,469 43,986 44,609 41,332 47,607 39,442 9.45%
PBT 3,905 5,883 5,962 4,739 4,687 1,667 2,363 39.56%
Tax 535 -2,167 -2,319 -2,577 -3,041 -1,292 -1,709 -
NP 4,440 3,716 3,643 2,162 1,646 375 654 256.46%
-
NP to SH 4,440 3,716 3,643 2,162 1,646 375 654 256.46%
-
Tax Rate -13.70% 36.83% 38.90% 54.38% 64.88% 77.50% 72.32% -
Total Cost 40,751 40,753 40,343 42,447 39,686 47,232 38,788 3.33%
-
Net Worth 252,854 264,317 227,687 218,820 216,853 192,672 193,584 19.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,010 3,109 - - - - - -
Div Payout % 67.80% 83.68% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 252,854 264,317 227,687 218,820 216,853 192,672 193,584 19.39%
NOSH 150,508 155,481 133,933 131,030 130,634 129,310 130,800 9.76%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.82% 8.36% 8.28% 4.85% 3.98% 0.79% 1.66% -
ROE 1.76% 1.41% 1.60% 0.99% 0.76% 0.19% 0.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.03 28.60 32.84 34.04 31.64 36.82 30.15 -0.26%
EPS 2.95 2.39 2.72 1.65 1.26 0.29 0.50 224.76%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.70 1.70 1.67 1.66 1.49 1.48 8.77%
Adjusted Per Share Value based on latest NOSH - 131,030
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.17 22.80 22.55 22.87 21.19 24.41 20.22 9.45%
EPS 2.28 1.91 1.87 1.11 0.84 0.19 0.34 253.56%
DPS 1.54 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2965 1.3553 1.1675 1.122 1.1119 0.9879 0.9926 19.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.81 1.82 1.77 1.56 0.72 0.74 0.68 -
P/RPS 6.03 6.36 5.39 4.58 2.28 2.01 2.26 91.79%
P/EPS 61.36 76.15 65.07 94.55 57.14 255.17 136.00 -41.03%
EY 1.63 1.31 1.54 1.06 1.75 0.39 0.74 68.88%
DY 1.10 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.04 0.93 0.43 0.50 0.46 76.19%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 19/08/04 27/05/04 25/02/04 21/11/03 29/08/03 -
Price 1.92 1.93 1.74 1.68 1.19 0.70 0.79 -
P/RPS 6.39 6.75 5.30 4.93 3.76 1.90 2.62 80.70%
P/EPS 65.08 80.75 63.97 101.82 94.44 241.38 158.00 -44.49%
EY 1.54 1.24 1.56 0.98 1.06 0.41 0.63 80.97%
DY 1.04 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.02 1.01 0.72 0.47 0.53 66.24%

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