[ILB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.21%
YoY- 102.66%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 198,231 190,503 184,780 179,296 176,409 178,255 174,396 8.92%
PBT 32,272 30,598 25,184 22,636 21,599 20,489 21,271 32.06%
Tax -4,686 -5,777 -4,391 -5,248 -6,082 -6,528 -10,104 -40.11%
NP 27,586 24,821 20,793 17,388 15,517 13,961 11,167 82.84%
-
NP to SH 19,050 18,335 16,993 15,860 15,517 13,961 11,167 42.81%
-
Tax Rate 14.52% 18.88% 17.44% 23.18% 28.16% 31.86% 47.50% -
Total Cost 170,645 165,682 163,987 161,908 160,892 164,294 163,229 3.00%
-
Net Worth 283,395 323,210 281,242 272,642 265,123 252,854 264,317 4.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,653 9,653 6,421 3,188 - 6,119 3,109 112.97%
Div Payout % 50.67% 52.65% 37.79% 20.11% - 43.83% 27.85% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 283,395 323,210 281,242 272,642 265,123 252,854 264,317 4.76%
NOSH 158,321 161,605 161,633 159,440 156,877 150,508 155,481 1.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.92% 13.03% 11.25% 9.70% 8.80% 7.83% 6.40% -
ROE 6.72% 5.67% 6.04% 5.82% 5.85% 5.52% 4.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 125.21 117.88 114.32 112.45 112.45 118.44 112.17 7.61%
EPS 12.03 11.35 10.51 9.95 9.89 9.28 7.18 41.11%
DPS 6.10 5.97 3.97 2.00 0.00 4.07 2.00 110.45%
NAPS 1.79 2.00 1.74 1.71 1.69 1.68 1.70 3.50%
Adjusted Per Share Value based on latest NOSH - 159,440
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.64 97.68 94.75 91.93 90.45 91.40 89.42 8.92%
EPS 9.77 9.40 8.71 8.13 7.96 7.16 5.73 42.76%
DPS 4.95 4.95 3.29 1.64 0.00 3.14 1.59 113.35%
NAPS 1.4531 1.6573 1.4421 1.398 1.3594 1.2965 1.3553 4.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.76 1.44 1.61 1.65 1.81 1.81 1.82 -
P/RPS 1.41 1.22 1.41 1.47 1.61 1.53 1.62 -8.84%
P/EPS 14.63 12.69 15.31 16.59 18.30 19.51 25.34 -30.68%
EY 6.84 7.88 6.53 6.03 5.46 5.12 3.95 44.25%
DY 3.46 4.15 2.47 1.21 0.00 2.25 1.10 114.82%
P/NAPS 0.98 0.72 0.93 0.96 1.07 1.08 1.07 -5.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 -
Price 1.90 1.70 1.59 1.70 1.90 1.92 1.93 -
P/RPS 1.52 1.44 1.39 1.51 1.69 1.62 1.72 -7.91%
P/EPS 15.79 14.98 15.12 17.09 19.21 20.70 26.87 -29.86%
EY 6.33 6.67 6.61 5.85 5.21 4.83 3.72 42.57%
DY 3.21 3.51 2.50 1.18 0.00 2.12 1.04 112.13%
P/NAPS 1.06 0.85 0.91 0.99 1.12 1.14 1.14 -4.73%

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