[ILB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.14%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 203,486 198,231 190,503 184,780 179,296 176,409 178,255 9.25%
PBT 33,919 32,272 30,598 25,184 22,636 21,599 20,489 40.07%
Tax -4,645 -4,686 -5,777 -4,391 -5,248 -6,082 -6,528 -20.34%
NP 29,274 27,586 24,821 20,793 17,388 15,517 13,961 64.04%
-
NP to SH 20,294 19,050 18,335 16,993 15,860 15,517 13,961 28.40%
-
Tax Rate 13.69% 14.52% 18.88% 17.44% 23.18% 28.16% 31.86% -
Total Cost 174,212 170,645 165,682 163,987 161,908 160,892 164,294 3.99%
-
Net Worth 289,284 283,395 323,210 281,242 272,642 265,123 252,854 9.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 11,367 9,653 9,653 6,421 3,188 - 6,119 51.28%
Div Payout % 56.02% 50.67% 52.65% 37.79% 20.11% - 43.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 289,284 283,395 323,210 281,242 272,642 265,123 252,854 9.41%
NOSH 163,437 158,321 161,605 161,633 159,440 156,877 150,508 5.66%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.39% 13.92% 13.03% 11.25% 9.70% 8.80% 7.83% -
ROE 7.02% 6.72% 5.67% 6.04% 5.82% 5.85% 5.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.50 125.21 117.88 114.32 112.45 112.45 118.44 3.39%
EPS 12.42 12.03 11.35 10.51 9.95 9.89 9.28 21.51%
DPS 6.96 6.10 5.97 3.97 2.00 0.00 4.07 43.14%
NAPS 1.77 1.79 2.00 1.74 1.71 1.69 1.68 3.55%
Adjusted Per Share Value based on latest NOSH - 161,633
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 104.34 101.64 97.68 94.75 91.93 90.45 91.40 9.25%
EPS 10.41 9.77 9.40 8.71 8.13 7.96 7.16 28.42%
DPS 5.83 4.95 4.95 3.29 1.64 0.00 3.14 51.23%
NAPS 1.4833 1.4531 1.6573 1.4421 1.398 1.3594 1.2965 9.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.99 1.76 1.44 1.61 1.65 1.81 1.81 -
P/RPS 1.60 1.41 1.22 1.41 1.47 1.61 1.53 3.03%
P/EPS 16.03 14.63 12.69 15.31 16.59 18.30 19.51 -12.30%
EY 6.24 6.84 7.88 6.53 6.03 5.46 5.12 14.13%
DY 3.50 3.46 4.15 2.47 1.21 0.00 2.25 34.36%
P/NAPS 1.12 0.98 0.72 0.93 0.96 1.07 1.08 2.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 -
Price 2.14 1.90 1.70 1.59 1.70 1.90 1.92 -
P/RPS 1.72 1.52 1.44 1.39 1.51 1.69 1.62 4.08%
P/EPS 17.23 15.79 14.98 15.12 17.09 19.21 20.70 -11.54%
EY 5.80 6.33 6.67 6.61 5.85 5.21 4.83 13.01%
DY 3.25 3.21 3.51 2.50 1.18 0.00 2.12 33.05%
P/NAPS 1.21 1.06 0.85 0.91 0.99 1.12 1.14 4.06%

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