[ILB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.76%
YoY- -39.15%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 203,101 210,010 214,240 210,065 199,250 193,615 190,814 4.25%
PBT 13,584 16,091 31,934 20,353 18,105 16,813 14,865 -5.83%
Tax -5,933 -5,561 -7,119 -4,878 -2,286 -1,976 -1,750 125.84%
NP 7,651 10,530 24,815 15,475 15,819 14,837 13,115 -30.20%
-
NP to SH 486 2,621 15,859 9,717 10,535 9,643 8,218 -84.84%
-
Tax Rate 43.68% 34.56% 22.29% 23.97% 12.63% 11.75% 11.77% -
Total Cost 195,450 199,480 189,425 194,590 183,431 178,778 177,699 6.55%
-
Net Worth 387,666 396,424 399,582 338,092 335,544 343,620 272,999 26.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,936 3,936 3,936 8,189 8,189 8,189 8,189 -38.66%
Div Payout % 810.04% 150.20% 24.82% 84.29% 77.74% 84.93% 99.66% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 387,666 396,424 399,582 338,092 335,544 343,620 272,999 26.36%
NOSH 193,833 196,249 196,838 184,749 193,956 200,947 272,999 -20.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.77% 5.01% 11.58% 7.37% 7.94% 7.66% 6.87% -
ROE 0.13% 0.66% 3.97% 2.87% 3.14% 2.81% 3.01% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 104.78 107.01 108.84 113.70 102.73 96.35 69.90 31.01%
EPS 0.25 1.34 8.06 5.26 5.43 4.80 3.01 -80.99%
DPS 2.03 2.01 2.00 4.43 4.22 4.08 3.00 -22.94%
NAPS 2.00 2.02 2.03 1.83 1.73 1.71 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 184,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 104.14 107.68 109.85 107.71 102.17 99.28 97.84 4.25%
EPS 0.25 1.34 8.13 4.98 5.40 4.94 4.21 -84.80%
DPS 2.02 2.02 2.02 4.20 4.20 4.20 4.20 -38.64%
NAPS 1.9878 2.0327 2.0489 1.7336 1.7205 1.7619 1.3998 26.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.64 0.54 0.68 0.82 0.73 1.15 -
P/RPS 0.91 0.60 0.50 0.60 0.80 0.76 1.65 -32.77%
P/EPS 378.89 47.92 6.70 12.93 15.10 15.21 38.20 362.28%
EY 0.26 2.09 14.92 7.73 6.62 6.57 2.62 -78.59%
DY 2.14 3.13 3.70 6.52 5.15 5.58 2.61 -12.40%
P/NAPS 0.48 0.32 0.27 0.37 0.47 0.43 1.15 -44.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 -
Price 1.00 0.79 0.55 0.58 0.81 0.83 0.89 -
P/RPS 0.95 0.74 0.51 0.51 0.79 0.86 1.27 -17.61%
P/EPS 398.83 59.15 6.83 11.03 14.91 17.30 29.57 467.51%
EY 0.25 1.69 14.65 9.07 6.71 5.78 3.38 -82.40%
DY 2.03 2.54 3.64 7.64 5.21 4.91 3.37 -28.69%
P/NAPS 0.50 0.39 0.27 0.32 0.47 0.49 0.89 -31.93%

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