[ILB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.17%
YoY- 1542.39%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 162,491 178,920 196,129 193,009 190,183 187,011 190,356 -10.02%
PBT 20,643 23,644 24,877 25,459 25,846 10,417 12,651 38.64%
Tax -4,491 -4,789 -10,435 -10,119 -9,828 -7,957 -4,560 -1.01%
NP 16,152 18,855 14,442 15,340 16,018 2,460 8,091 58.61%
-
NP to SH 16,647 18,668 7,464 7,982 8,507 -4,121 1,464 406.41%
-
Tax Rate 21.76% 20.25% 41.95% 39.75% 38.03% 76.38% 36.04% -
Total Cost 146,339 160,065 181,687 177,669 174,165 184,551 182,265 -13.62%
-
Net Worth 385,774 188,180 354,847 378,210 373,637 343,399 377,846 1.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 15,995 15,995 5,099 5,099 5,099 5,099 3,936 154.87%
Div Payout % 96.09% 85.68% 68.33% 63.89% 59.95% 0.00% 268.91% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 385,774 188,180 354,847 378,210 373,637 343,399 377,846 1.39%
NOSH 197,833 188,180 193,800 200,111 188,705 169,999 188,923 3.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.94% 10.54% 7.36% 7.95% 8.42% 1.32% 4.25% -
ROE 4.32% 9.92% 2.10% 2.11% 2.28% -1.20% 0.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 82.14 95.08 101.20 96.45 100.78 110.01 100.76 -12.74%
EPS 8.41 9.92 3.85 3.99 4.51 -2.42 0.77 392.98%
DPS 8.09 8.50 2.63 2.55 2.70 3.00 2.08 147.52%
NAPS 1.95 1.00 1.831 1.89 1.98 2.02 2.00 -1.67%
Adjusted Per Share Value based on latest NOSH - 200,111
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 83.32 91.74 100.57 98.97 97.52 95.89 97.61 -10.02%
EPS 8.54 9.57 3.83 4.09 4.36 -2.11 0.75 406.88%
DPS 8.20 8.20 2.62 2.62 2.62 2.62 2.02 154.69%
NAPS 1.9781 0.9649 1.8195 1.9393 1.9158 1.7608 1.9374 1.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.00 0.95 0.91 1.03 0.88 0.95 -
P/RPS 1.29 1.05 0.94 0.94 1.02 0.80 0.94 23.51%
P/EPS 12.60 10.08 24.67 22.81 22.85 -36.30 122.59 -78.08%
EY 7.94 9.92 4.05 4.38 4.38 -2.75 0.82 354.92%
DY 7.63 8.50 2.77 2.80 2.62 3.41 2.19 129.99%
P/NAPS 0.54 1.00 0.52 0.48 0.52 0.44 0.48 8.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 25/02/11 29/11/10 16/08/10 14/05/10 23/02/10 26/10/09 -
Price 0.95 1.00 1.02 0.96 1.02 0.94 0.94 -
P/RPS 1.16 1.05 1.01 1.00 1.01 0.85 0.93 15.88%
P/EPS 11.29 10.08 26.48 24.07 22.63 -38.78 121.30 -79.49%
EY 8.86 9.92 3.78 4.15 4.42 -2.58 0.82 389.45%
DY 8.51 8.50 2.58 2.65 2.65 3.19 2.22 145.13%
P/NAPS 0.49 1.00 0.56 0.51 0.52 0.47 0.47 2.81%

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