[ILB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.25%
YoY- -49.29%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 210,010 214,240 210,065 199,250 193,615 190,814 187,068 8.00%
PBT 16,091 31,934 20,353 18,105 16,813 14,865 19,255 -11.26%
Tax -5,561 -7,119 -4,878 -2,286 -1,976 -1,750 1,371 -
NP 10,530 24,815 15,475 15,819 14,837 13,115 20,626 -36.09%
-
NP to SH 2,621 15,859 9,717 10,535 9,643 8,218 15,970 -69.99%
-
Tax Rate 34.56% 22.29% 23.97% 12.63% 11.75% 11.77% -7.12% -
Total Cost 199,480 189,425 194,590 183,431 178,778 177,699 166,442 12.81%
-
Net Worth 396,424 399,582 338,092 335,544 343,620 272,999 310,843 17.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,936 3,936 8,189 8,189 8,189 8,189 5,053 -15.32%
Div Payout % 150.20% 24.82% 84.29% 77.74% 84.93% 99.66% 31.65% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 396,424 399,582 338,092 335,544 343,620 272,999 310,843 17.58%
NOSH 196,249 196,838 184,749 193,956 200,947 272,999 176,615 7.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.01% 11.58% 7.37% 7.94% 7.66% 6.87% 11.03% -
ROE 0.66% 3.97% 2.87% 3.14% 2.81% 3.01% 5.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 107.01 108.84 113.70 102.73 96.35 69.90 105.92 0.68%
EPS 1.34 8.06 5.26 5.43 4.80 3.01 9.04 -71.95%
DPS 2.01 2.00 4.43 4.22 4.08 3.00 2.86 -20.93%
NAPS 2.02 2.03 1.83 1.73 1.71 1.00 1.76 9.61%
Adjusted Per Share Value based on latest NOSH - 193,956
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 107.68 109.85 107.71 102.17 99.28 97.84 95.92 8.00%
EPS 1.34 8.13 4.98 5.40 4.94 4.21 8.19 -70.05%
DPS 2.02 2.02 4.20 4.20 4.20 4.20 2.59 -15.25%
NAPS 2.0327 2.0489 1.7336 1.7205 1.7619 1.3998 1.5939 17.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.64 0.54 0.68 0.82 0.73 1.15 1.33 -
P/RPS 0.60 0.50 0.60 0.80 0.76 1.65 1.26 -38.99%
P/EPS 47.92 6.70 12.93 15.10 15.21 38.20 14.71 119.59%
EY 2.09 14.92 7.73 6.62 6.57 2.62 6.80 -54.42%
DY 3.13 3.70 6.52 5.15 5.58 2.61 2.15 28.42%
P/NAPS 0.32 0.27 0.37 0.47 0.43 1.15 0.76 -43.79%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 -
Price 0.79 0.55 0.58 0.81 0.83 0.89 1.21 -
P/RPS 0.74 0.51 0.51 0.79 0.86 1.27 1.14 -25.01%
P/EPS 59.15 6.83 11.03 14.91 17.30 29.57 13.38 169.11%
EY 1.69 14.65 9.07 6.71 5.78 3.38 7.47 -62.83%
DY 2.54 3.64 7.64 5.21 4.91 3.37 2.36 5.01%
P/NAPS 0.39 0.27 0.32 0.47 0.49 0.89 0.69 -31.61%

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