[ILB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 6.53%

YoY- 27.96%

Quarter Report

ILB-2nd Qtr 2006(amended).XLS

Latest QR

Upcoming QR

ILB's Result

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	192,666	197,787	203,755	203,486	198,231	190,503	184,780	2.82%
YoY %	-2.59%	-2.93%	0.13%	2.65%	4.06%	3.10%	-	-
Horiz. %	104.27%	107.04%	110.27%	110.12%	107.28%	103.10%	100.00%	-
PBT	27,800	31,654	35,131	33,919	32,272	30,598	25,184	6.81%
YoY %	-12.18%	-9.90%	3.57%	5.10%	5.47%	21.50%	-	-
Horiz. %	110.39%	125.69%	139.50%	134.68%	128.14%	121.50%	100.00%	-
Tax	444	-200	-4,348	-4,645	-4,686	-5,777	-4,391	-
YoY %	322.00%	95.40%	6.39%	0.87%	18.89%	-31.56%	-	-
Horiz. %	-10.11%	4.55%	99.02%	105.78%	106.72%	131.56%	100.00%	-
NP	28,244	31,454	30,783	29,274	27,586	24,821	20,793	22.67%
YoY %	-10.21%	2.18%	5.15%	6.12%	11.14%	19.37%	-	-
Horiz. %	135.83%	151.27%	148.05%	140.79%	132.67%	119.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,437	24,477	22,547	20,294	19,050	18,335	16,993	20.37%
YoY %	-8.33%	8.56%	11.10%	6.53%	3.90%	7.90%	-	-
Horiz. %	132.04%	144.04%	132.68%	119.43%	112.10%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.60%	0.63%	12.38%	13.69%	14.52%	18.88%	17.44%	-
YoY %	-353.97%	-94.91%	-9.57%	-5.72%	-23.09%	8.26%	-	-
Horiz. %	-9.17%	3.61%	70.99%	78.50%	83.26%	108.26%	100.00%	-
Total Cost	164,422	166,333	172,972	174,212	170,645	165,682	163,987	0.17%
YoY %	-1.15%	-3.84%	-0.71%	2.09%	3.00%	1.03%	-	-
Horiz. %	100.27%	101.43%	105.48%	106.24%	104.06%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	295,706	168,465	289,034	289,284	283,395	323,210	281,242	3.40%
YoY %	75.53%	-41.71%	-0.09%	2.08%	-12.32%	14.92%	-	-
Horiz. %	105.14%	59.90%	102.77%	102.86%	100.77%	114.92%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	9,957	9,957	8,135	11,367	9,653	9,653	6,421	34.00%
YoY %	0.00%	22.40%	-28.43%	17.76%	0.00%	50.33%	-	-
Horiz. %	155.07%	155.07%	126.69%	177.03%	150.33%	150.33%	100.00%	-
Div Payout %	44.38%	40.68%	36.08%	56.02%	50.67%	52.65%	37.79%	-
YoY %	9.10%	12.75%	-35.59%	10.56%	-3.76%	39.32%	-	-
Horiz. %	117.44%	107.65%	95.47%	148.24%	134.08%	139.32%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	295,706	168,465	289,034	289,284	283,395	323,210	281,242	3.40%
YoY %	75.53%	-41.71%	-0.09%	2.08%	-12.32%	14.92%	-	-
Horiz. %	105.14%	59.90%	102.77%	102.86%	100.77%	114.92%	100.00%	-
NOSH	170,928	168,465	165,162	163,437	158,321	161,605	161,633	3.80%
YoY %	1.46%	2.00%	1.06%	3.23%	-2.03%	-0.02%	-	-
Horiz. %	105.75%	104.23%	102.18%	101.12%	97.95%	99.98%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	14.66%	15.90%	15.11%	14.39%	13.92%	13.03%	11.25%	-
YoY %	-7.80%	5.23%	5.00%	3.38%	6.83%	15.82%	-	-
Horiz. %	130.31%	141.33%	134.31%	127.91%	123.73%	115.82%	100.00%	-
ROE	7.59%	14.53%	7.80%	7.02%	6.72%	5.67%	6.04%	-
YoY %	-47.76%	86.28%	11.11%	4.46%	18.52%	-6.13%	-	-
Horiz. %	125.66%	240.56%	129.14%	116.23%	111.26%	93.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	112.72	117.41	123.37	124.50	125.21	117.88	114.32	-0.93%
YoY %	-3.99%	-4.83%	-0.91%	-0.57%	6.22%	3.11%	-	-
Horiz. %	98.60%	102.70%	107.92%	108.90%	109.53%	103.11%	100.00%	-
EPS	13.13	14.53	13.65	12.42	12.03	11.35	10.51	16.01%
YoY %	-9.64%	6.45%	9.90%	3.24%	5.99%	7.99%	-	-
Horiz. %	124.93%	138.25%	129.88%	118.17%	114.46%	107.99%	100.00%	-
DPS	5.83	5.91	4.93	6.96	6.10	5.97	3.97	29.22%
YoY %	-1.35%	19.88%	-29.17%	14.10%	2.18%	50.38%	-	-
Horiz. %	146.85%	148.87%	124.18%	175.31%	153.65%	150.38%	100.00%	-
NAPS	1.73	1.00	1.75	1.77	1.79	2.00	1.74	-0.38%
YoY %	73.00%	-42.86%	-1.13%	-1.12%	-10.50%	14.94%	-	-
Horiz. %	99.43%	57.47%	100.57%	101.72%	102.87%	114.94%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 163,437
RPS	98.79	101.42	104.48	104.34	101.64	97.68	94.75	2.82%
YoY %	-2.59%	-2.93%	0.13%	2.66%	4.05%	3.09%	-	-
Horiz. %	104.26%	107.04%	110.27%	110.12%	107.27%	103.09%	100.00%	-
EPS	11.50	12.55	11.56	10.41	9.77	9.40	8.71	20.37%
YoY %	-8.37%	8.56%	11.05%	6.55%	3.94%	7.92%	-	-
Horiz. %	132.03%	144.09%	132.72%	119.52%	112.17%	107.92%	100.00%	-
DPS	5.11	5.11	4.17	5.83	4.95	4.95	3.29	34.15%
YoY %	0.00%	22.54%	-28.47%	17.78%	0.00%	50.46%	-	-
Horiz. %	155.32%	155.32%	126.75%	177.20%	150.46%	150.46%	100.00%	-
NAPS	1.5162	0.8638	1.482	1.4833	1.4531	1.6573	1.4421	3.40%
YoY %	75.53%	-41.71%	-0.09%	2.08%	-12.32%	14.92%	-	-
Horiz. %	105.14%	59.90%	102.77%	102.86%	100.76%	114.92%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	2.00	2.00	2.20	1.99	1.76	1.44	1.61	-
P/RPS	1.77	1.70	1.78	1.60	1.41	1.22	1.41	16.38%
YoY %	4.12%	-4.49%	11.25%	13.48%	15.57%	-13.48%	-	-
Horiz. %	125.53%	120.57%	126.24%	113.48%	100.00%	86.52%	100.00%	-
P/EPS	15.24	13.77	16.12	16.03	14.63	12.69	15.31	-0.30%
YoY %	10.68%	-14.58%	0.56%	9.57%	15.29%	-17.11%	-	-
Horiz. %	99.54%	89.94%	105.29%	104.70%	95.56%	82.89%	100.00%	-
EY	6.56	7.26	6.21	6.24	6.84	7.88	6.53	0.30%
YoY %	-9.64%	16.91%	-0.48%	-8.77%	-13.20%	20.67%	-	-
Horiz. %	100.46%	111.18%	95.10%	95.56%	104.75%	120.67%	100.00%	-
DY	2.91	2.96	2.24	3.50	3.46	4.15	2.47	11.55%
YoY %	-1.69%	32.14%	-36.00%	1.16%	-16.63%	68.02%	-	-
Horiz. %	117.81%	119.84%	90.69%	141.70%	140.08%	168.02%	100.00%	-
P/NAPS	1.16	2.00	1.26	1.12	0.98	0.72	0.93	15.88%
YoY %	-42.00%	58.73%	12.50%	14.29%	36.11%	-22.58%	-	-
Horiz. %	124.73%	215.05%	135.48%	120.43%	105.38%	77.42%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/05/07	27/02/07	22/11/06	06/09/06	14/06/06	10/03/06	14/11/05	-
Price	1.95	2.01	2.05	2.14	1.90	1.70	1.59	-
P/RPS	1.73	1.71	1.66	1.72	1.52	1.44	1.39	15.72%
YoY %	1.17%	3.01%	-3.49%	13.16%	5.56%	3.60%	-	-
Horiz. %	124.46%	123.02%	119.42%	123.74%	109.35%	103.60%	100.00%	-
P/EPS	14.86	13.83	15.02	17.23	15.79	14.98	15.12	-1.15%
YoY %	7.45%	-7.92%	-12.83%	9.12%	5.41%	-0.93%	-	-
Horiz. %	98.28%	91.47%	99.34%	113.96%	104.43%	99.07%	100.00%	-
EY	6.73	7.23	6.66	5.80	6.33	6.67	6.61	1.20%
YoY %	-6.92%	8.56%	14.83%	-8.37%	-5.10%	0.91%	-	-
Horiz. %	101.82%	109.38%	100.76%	87.75%	95.76%	100.91%	100.00%	-
DY	2.99	2.94	2.40	3.25	3.21	3.51	2.50	12.68%
YoY %	1.70%	22.50%	-26.15%	1.25%	-8.55%	40.40%	-	-
Horiz. %	119.60%	117.60%	96.00%	130.00%	128.40%	140.40%	100.00%	-
P/NAPS	1.13	2.01	1.17	1.21	1.06	0.85	0.91	15.54%
YoY %	-43.78%	71.79%	-3.31%	14.15%	24.71%	-6.59%	-	-
Horiz. %	124.18%	220.88%	128.57%	132.97%	116.48%	93.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos