[ILB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 107.94%
YoY- 138.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 172,990 165,342 163,336 153,843 157,342 157,112 150,230 9.85%
PBT 13,456 11,178 5,477 6,599 6,564 6,373 1,330 367.12%
Tax -8,619 -7,418 -4,429 -4,451 -5,531 -5,628 -5,829 29.75%
NP 4,837 3,760 1,048 2,148 1,033 745 -4,499 -
-
NP to SH 4,837 3,760 1,048 2,148 1,033 745 -4,499 -
-
Tax Rate 64.05% 66.36% 80.87% 67.45% 84.26% 88.31% 438.27% -
Total Cost 168,153 161,582 162,288 151,695 156,309 156,367 154,729 5.69%
-
Net Worth 218,820 216,853 192,672 193,584 193,469 197,599 199,712 6.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 218,820 216,853 192,672 193,584 193,469 197,599 199,712 6.27%
NOSH 131,030 130,634 129,310 130,800 130,722 130,000 130,530 0.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.80% 2.27% 0.64% 1.40% 0.66% 0.47% -2.99% -
ROE 2.21% 1.73% 0.54% 1.11% 0.53% 0.38% -2.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 132.02 126.57 126.31 117.62 120.36 120.86 115.09 9.57%
EPS 3.69 2.88 0.81 1.64 0.79 0.57 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.49 1.48 1.48 1.52 1.53 6.00%
Adjusted Per Share Value based on latest NOSH - 130,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.70 84.78 83.75 78.88 80.68 80.56 77.03 9.85%
EPS 2.48 1.93 0.54 1.10 0.53 0.38 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.122 1.1119 0.9879 0.9926 0.992 1.0132 1.024 6.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.56 0.72 0.74 0.68 0.50 0.51 0.56 -
P/RPS 1.18 0.57 0.59 0.58 0.42 0.42 0.49 79.56%
P/EPS 42.26 25.02 91.31 41.41 63.27 88.99 -16.25 -
EY 2.37 4.00 1.10 2.42 1.58 1.12 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.43 0.50 0.46 0.34 0.34 0.37 84.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 -
Price 1.68 1.19 0.70 0.79 0.51 0.48 0.55 -
P/RPS 1.27 0.94 0.55 0.67 0.42 0.40 0.48 91.18%
P/EPS 45.51 41.34 86.37 48.11 64.54 83.76 -15.96 -
EY 2.20 2.42 1.16 2.08 1.55 1.19 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.47 0.53 0.34 0.32 0.36 98.79%

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