[ILB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -23.33%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,946 50,222 52,128 50,491 50,914 49,953 46,873 -2.75%
PBT 5,842 9,643 8,646 7,523 9,319 8,431 6,999 -11.31%
Tax 3,297 -1,013 -1,444 -1,040 -851 -1,310 -1,485 -
NP 9,139 8,630 7,202 6,483 8,468 7,121 5,514 39.92%
-
NP to SH 7,712 7,102 5,230 4,433 5,782 4,849 3,986 55.08%
-
Tax Rate -56.44% 10.51% 16.70% 13.82% 9.13% 15.54% 21.22% -
Total Cost 35,807 41,592 44,926 44,008 42,446 42,832 41,359 -9.13%
-
Net Worth 168,465 289,034 289,284 283,395 323,210 281,242 272,642 -27.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,053 - 4,903 - 3,232 3,232 3,188 35.82%
Div Payout % 65.53% - 93.75% - 55.90% 66.67% 80.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 168,465 289,034 289,284 283,395 323,210 281,242 272,642 -27.39%
NOSH 168,465 165,162 163,437 158,321 161,605 161,633 159,440 3.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.33% 17.18% 13.82% 12.84% 16.63% 14.26% 11.76% -
ROE 4.58% 2.46% 1.81% 1.56% 1.79% 1.72% 1.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.68 30.41 31.89 31.89 31.51 30.91 29.40 -6.25%
EPS 4.60 4.30 3.20 2.80 3.60 3.00 2.50 49.99%
DPS 3.00 0.00 3.00 0.00 2.00 2.00 2.00 30.94%
NAPS 1.00 1.75 1.77 1.79 2.00 1.74 1.71 -30.00%
Adjusted Per Share Value based on latest NOSH - 158,321
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.05 25.75 26.73 25.89 26.11 25.61 24.03 -2.73%
EPS 3.95 3.64 2.68 2.27 2.96 2.49 2.04 55.16%
DPS 2.59 0.00 2.51 0.00 1.66 1.66 1.64 35.50%
NAPS 0.8638 1.482 1.4833 1.4531 1.6573 1.4421 1.398 -27.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 2.20 1.99 1.76 1.44 1.61 1.65 -
P/RPS 7.50 7.24 6.24 5.52 4.57 5.21 5.61 21.29%
P/EPS 43.69 51.16 62.19 62.86 40.25 53.67 66.00 -23.98%
EY 2.29 1.95 1.61 1.59 2.48 1.86 1.52 31.32%
DY 1.50 0.00 1.51 0.00 1.39 1.24 1.21 15.35%
P/NAPS 2.00 1.26 1.12 0.98 0.72 0.93 0.96 62.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 -
Price 2.01 2.05 2.14 1.90 1.70 1.59 1.70 -
P/RPS 7.53 6.74 6.71 5.96 5.40 5.14 5.78 19.22%
P/EPS 43.91 47.67 66.88 67.86 47.51 53.00 68.00 -25.23%
EY 2.28 2.10 1.50 1.47 2.10 1.89 1.47 33.88%
DY 1.49 0.00 1.40 0.00 1.18 1.26 1.18 16.77%
P/NAPS 2.01 1.17 1.21 1.06 0.85 0.91 0.99 60.13%

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