[ILB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 201.23%
YoY- -84.93%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 193,009 190,183 187,011 190,356 203,101 210,010 214,240 -6.73%
PBT 25,459 25,846 10,417 12,651 13,584 16,091 31,934 -14.05%
Tax -10,119 -9,828 -7,957 -4,560 -5,933 -5,561 -7,119 26.50%
NP 15,340 16,018 2,460 8,091 7,651 10,530 24,815 -27.49%
-
NP to SH 7,982 8,507 -4,121 1,464 486 2,621 15,859 -36.80%
-
Tax Rate 39.75% 38.03% 76.38% 36.04% 43.68% 34.56% 22.29% -
Total Cost 177,669 174,165 184,551 182,265 195,450 199,480 189,425 -4.19%
-
Net Worth 378,210 373,637 343,399 377,846 387,666 396,424 399,582 -3.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,099 5,099 5,099 3,936 3,936 3,936 3,936 18.89%
Div Payout % 63.89% 59.95% 0.00% 268.91% 810.04% 150.20% 24.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 378,210 373,637 343,399 377,846 387,666 396,424 399,582 -3.60%
NOSH 200,111 188,705 169,999 188,923 193,833 196,249 196,838 1.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.95% 8.42% 1.32% 4.25% 3.77% 5.01% 11.58% -
ROE 2.11% 2.28% -1.20% 0.39% 0.13% 0.66% 3.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.45 100.78 110.01 100.76 104.78 107.01 108.84 -7.76%
EPS 3.99 4.51 -2.42 0.77 0.25 1.34 8.06 -37.50%
DPS 2.55 2.70 3.00 2.08 2.03 2.01 2.00 17.63%
NAPS 1.89 1.98 2.02 2.00 2.00 2.02 2.03 -4.66%
Adjusted Per Share Value based on latest NOSH - 188,923
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.97 97.52 95.89 97.61 104.14 107.68 109.85 -6.73%
EPS 4.09 4.36 -2.11 0.75 0.25 1.34 8.13 -36.82%
DPS 2.62 2.62 2.62 2.02 2.02 2.02 2.02 18.98%
NAPS 1.9393 1.9158 1.7608 1.9374 1.9878 2.0327 2.0489 -3.60%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.91 1.03 0.88 0.95 0.95 0.64 0.54 -
P/RPS 0.94 1.02 0.80 0.94 0.91 0.60 0.50 52.50%
P/EPS 22.81 22.85 -36.30 122.59 378.89 47.92 6.70 126.81%
EY 4.38 4.38 -2.75 0.82 0.26 2.09 14.92 -55.92%
DY 2.80 2.62 3.41 2.19 2.14 3.13 3.70 -16.99%
P/NAPS 0.48 0.52 0.44 0.48 0.48 0.32 0.27 46.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 14/05/10 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 -
Price 0.96 1.02 0.94 0.94 1.00 0.79 0.55 -
P/RPS 1.00 1.01 0.85 0.93 0.95 0.74 0.51 56.85%
P/EPS 24.07 22.63 -38.78 121.30 398.83 59.15 6.83 132.11%
EY 4.15 4.42 -2.58 0.82 0.25 1.69 14.65 -56.96%
DY 2.65 2.65 3.19 2.22 2.03 2.54 3.64 -19.11%
P/NAPS 0.51 0.52 0.47 0.47 0.50 0.39 0.27 52.98%

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