[ILB] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -45.53%
YoY- 86.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 21,208 16,275 22,156 21,444 21,159 14,761 8,936 78.01%
PBT 2,090 -1,553 -1,409 6,428 11,714 13,011 2,491 -11.05%
Tax -766 -837 -677 -544 -711 -569 -681 8.16%
NP 1,324 -2,390 -2,086 5,884 11,003 12,442 1,810 -18.83%
-
NP to SH 3,898 170 425 4,036 7,409 8,321 1,926 60.07%
-
Tax Rate 36.65% - - 8.46% 6.07% 4.37% 27.34% -
Total Cost 19,884 18,665 24,242 15,560 10,156 2,319 7,126 98.32%
-
Net Worth 221,012 217,234 215,345 226,680 219,123 219,123 207,790 4.20%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 221,012 217,234 215,345 226,680 219,123 219,123 207,790 4.20%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.24% -14.69% -9.42% 27.44% 52.00% 84.29% 20.26% -
ROE 1.76% 0.08% 0.20% 1.78% 3.38% 3.80% 0.93% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.23 8.62 11.73 11.35 11.20 7.81 4.73 78.06%
EPS 2.06 0.09 0.22 2.14 3.92 4.40 1.02 59.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.14 1.20 1.16 1.16 1.10 4.20%
Adjusted Per Share Value based on latest NOSH - 195,025
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 10.87 8.35 11.36 11.00 10.85 7.57 4.58 78.02%
EPS 2.00 0.09 0.22 2.07 3.80 4.27 0.99 59.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1333 1.1139 1.1042 1.1623 1.1236 1.1236 1.0655 4.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.45 0.46 0.44 0.475 0.375 0.375 0.435 -
P/RPS 4.01 5.34 3.75 4.18 3.35 4.80 9.20 -42.54%
P/EPS 21.81 511.14 195.57 22.23 9.56 8.51 42.66 -36.08%
EY 4.59 0.20 0.51 4.50 10.46 11.75 2.34 56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.39 0.40 0.32 0.32 0.40 -3.36%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 27/02/23 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 -
Price 0.43 0.435 0.48 0.47 0.56 0.36 0.405 -
P/RPS 3.83 5.05 4.09 4.14 5.00 4.61 8.56 -41.52%
P/EPS 20.84 483.36 213.35 22.00 14.28 8.17 39.72 -34.97%
EY 4.80 0.21 0.47 4.55 7.00 12.24 2.52 53.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.42 0.39 0.48 0.31 0.37 0.00%

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
Post a Comment