[ILB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -254.38%
YoY- -346.73%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,522 46,907 46,641 43,941 52,867 59,652 53,550 -5.06%
PBT 10,799 5,256 4,588 -10,226 13,033 6,189 7,095 32.21%
Tax -5,462 -1,866 -1,565 936 -2,065 -3,239 -1,193 174.96%
NP 5,337 3,390 3,023 -9,290 10,968 2,950 5,902 -6.47%
-
NP to SH 517 2,456 2,326 -9,420 6,102 1,478 4,461 -76.13%
-
Tax Rate 50.58% 35.50% 34.11% - 15.84% 52.33% 16.81% -
Total Cost 44,185 43,517 43,618 53,231 41,899 56,702 47,648 -4.89%
-
Net Worth 343,399 377,846 387,666 396,424 399,582 338,092 335,544 1.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,099 - - - 3,936 - - -
Div Payout % 986.46% - - - 64.52% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 343,399 377,846 387,666 396,424 399,582 338,092 335,544 1.55%
NOSH 169,999 188,923 193,833 196,249 196,838 184,749 193,956 -8.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.78% 7.23% 6.48% -21.14% 20.75% 4.95% 11.02% -
ROE 0.15% 0.65% 0.60% -2.38% 1.53% 0.44% 1.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.13 24.83 24.06 22.39 26.86 32.29 27.61 3.62%
EPS 0.30 1.30 1.20 -4.80 3.10 0.80 2.30 -74.18%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.02 2.00 2.00 2.02 2.03 1.83 1.73 10.85%
Adjusted Per Share Value based on latest NOSH - 196,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.39 24.05 23.92 22.53 27.11 30.59 27.46 -5.07%
EPS 0.27 1.26 1.19 -4.83 3.13 0.76 2.29 -75.86%
DPS 2.62 0.00 0.00 0.00 2.02 0.00 0.00 -
NAPS 1.7608 1.9374 1.9878 2.0327 2.0489 1.7336 1.7205 1.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.95 0.95 0.64 0.54 0.68 0.82 -
P/RPS 3.02 3.83 3.95 2.86 2.01 2.11 2.97 1.11%
P/EPS 289.36 73.08 79.17 -13.33 17.42 85.00 35.65 302.34%
EY 0.35 1.37 1.26 -7.50 5.74 1.18 2.80 -74.90%
DY 3.41 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.44 0.48 0.48 0.32 0.27 0.37 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 -
Price 0.94 0.94 1.00 0.79 0.55 0.58 0.81 -
P/RPS 3.23 3.79 4.16 3.53 2.05 1.80 2.93 6.69%
P/EPS 309.09 72.31 83.33 -16.46 17.74 72.50 35.22 323.78%
EY 0.32 1.38 1.20 -6.08 5.64 1.38 2.84 -76.57%
DY 3.19 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.47 0.47 0.50 0.39 0.27 0.32 0.47 0.00%

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