[ILB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.13%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 199,250 193,615 190,814 187,068 188,453 192,666 197,787 0.49%
PBT 18,105 16,813 14,865 19,255 24,957 27,800 31,654 -31.11%
Tax -2,286 -1,976 -1,750 1,371 1,005 444 -200 408.16%
NP 15,819 14,837 13,115 20,626 25,962 28,244 31,454 -36.78%
-
NP to SH 10,535 9,643 8,218 15,970 20,776 22,437 24,477 -43.02%
-
Tax Rate 12.63% 11.75% 11.77% -7.12% -4.03% -1.60% 0.63% -
Total Cost 183,431 178,778 177,699 166,442 162,491 164,422 166,333 6.74%
-
Net Worth 335,544 343,620 272,999 310,843 312,287 295,706 168,465 58.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,189 8,189 8,189 5,053 5,053 9,957 9,957 -12.22%
Div Payout % 77.74% 84.93% 99.66% 31.65% 24.33% 44.38% 40.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 335,544 343,620 272,999 310,843 312,287 295,706 168,465 58.37%
NOSH 193,956 200,947 272,999 176,615 178,450 170,928 168,465 9.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.94% 7.66% 6.87% 11.03% 13.78% 14.66% 15.90% -
ROE 3.14% 2.81% 3.01% 5.14% 6.65% 7.59% 14.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.73 96.35 69.90 105.92 105.61 112.72 117.41 -8.52%
EPS 5.43 4.80 3.01 9.04 11.64 13.13 14.53 -48.14%
DPS 4.22 4.08 3.00 2.86 2.83 5.83 5.91 -20.12%
NAPS 1.73 1.71 1.00 1.76 1.75 1.73 1.00 44.15%
Adjusted Per Share Value based on latest NOSH - 176,615
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.17 99.28 97.84 95.92 96.63 98.79 101.42 0.49%
EPS 5.40 4.94 4.21 8.19 10.65 11.50 12.55 -43.03%
DPS 4.20 4.20 4.20 2.59 2.59 5.11 5.11 -12.26%
NAPS 1.7205 1.7619 1.3998 1.5939 1.6013 1.5162 0.8638 58.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.73 1.15 1.33 1.66 2.00 2.00 -
P/RPS 0.80 0.76 1.65 1.26 1.57 1.77 1.70 -39.52%
P/EPS 15.10 15.21 38.20 14.71 14.26 15.24 13.77 6.34%
EY 6.62 6.57 2.62 6.80 7.01 6.56 7.26 -5.97%
DY 5.15 5.58 2.61 2.15 1.71 2.91 2.96 44.70%
P/NAPS 0.47 0.43 1.15 0.76 0.95 1.16 2.00 -61.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 -
Price 0.81 0.83 0.89 1.21 1.62 1.95 2.01 -
P/RPS 0.79 0.86 1.27 1.14 1.53 1.73 1.71 -40.26%
P/EPS 14.91 17.30 29.57 13.38 13.91 14.86 13.83 5.14%
EY 6.71 5.78 3.38 7.47 7.19 6.73 7.23 -4.85%
DY 5.21 4.91 3.37 2.36 1.75 2.99 2.94 46.49%
P/NAPS 0.47 0.49 0.89 0.69 0.93 1.13 2.01 -62.07%

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