[ILB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 42.69%
YoY- 965.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 179,296 176,409 178,255 174,396 177,534 172,990 165,342 5.55%
PBT 22,636 21,599 20,489 21,271 17,055 13,456 11,178 60.13%
Tax -5,248 -6,082 -6,528 -10,104 -9,229 -8,619 -7,418 -20.61%
NP 17,388 15,517 13,961 11,167 7,826 4,837 3,760 177.83%
-
NP to SH 15,860 15,517 13,961 11,167 7,826 4,837 3,760 161.29%
-
Tax Rate 23.18% 28.16% 31.86% 47.50% 54.11% 64.05% 66.36% -
Total Cost 161,908 160,892 164,294 163,229 169,708 168,153 161,582 0.13%
-
Net Worth 272,642 265,123 252,854 264,317 227,687 218,820 216,853 16.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,188 - 6,119 3,109 - - - -
Div Payout % 20.11% - 43.83% 27.85% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 272,642 265,123 252,854 264,317 227,687 218,820 216,853 16.50%
NOSH 159,440 156,877 150,508 155,481 133,933 131,030 130,634 14.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.70% 8.80% 7.83% 6.40% 4.41% 2.80% 2.27% -
ROE 5.82% 5.85% 5.52% 4.22% 3.44% 2.21% 1.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 112.45 112.45 118.44 112.17 132.55 132.02 126.57 -7.58%
EPS 9.95 9.89 9.28 7.18 5.84 3.69 2.88 128.70%
DPS 2.00 0.00 4.07 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.68 1.70 1.70 1.67 1.66 1.99%
Adjusted Per Share Value based on latest NOSH - 155,481
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 91.93 90.45 91.40 89.42 91.03 88.70 84.78 5.55%
EPS 8.13 7.96 7.16 5.73 4.01 2.48 1.93 161.05%
DPS 1.64 0.00 3.14 1.59 0.00 0.00 0.00 -
NAPS 1.398 1.3594 1.2965 1.3553 1.1675 1.122 1.1119 16.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.65 1.81 1.81 1.82 1.77 1.56 0.72 -
P/RPS 1.47 1.61 1.53 1.62 1.34 1.18 0.57 88.16%
P/EPS 16.59 18.30 19.51 25.34 30.29 42.26 25.02 -23.97%
EY 6.03 5.46 5.12 3.95 3.30 2.37 4.00 31.50%
DY 1.21 0.00 2.25 1.10 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.08 1.07 1.04 0.93 0.43 70.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 27/05/04 25/02/04 -
Price 1.70 1.90 1.92 1.93 1.74 1.68 1.19 -
P/RPS 1.51 1.69 1.62 1.72 1.31 1.27 0.94 37.20%
P/EPS 17.09 19.21 20.70 26.87 29.78 45.51 41.34 -44.53%
EY 5.85 5.21 4.83 3.72 3.36 2.20 2.42 80.21%
DY 1.18 0.00 2.12 1.04 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.14 1.14 1.02 1.01 0.72 23.67%

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