[ILB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 258.78%
YoY- 404.7%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 174,396 177,534 172,990 165,342 163,336 153,843 157,342 7.08%
PBT 21,271 17,055 13,456 11,178 5,477 6,599 6,564 118.51%
Tax -10,104 -9,229 -8,619 -7,418 -4,429 -4,451 -5,531 49.27%
NP 11,167 7,826 4,837 3,760 1,048 2,148 1,033 386.78%
-
NP to SH 11,167 7,826 4,837 3,760 1,048 2,148 1,033 386.78%
-
Tax Rate 47.50% 54.11% 64.05% 66.36% 80.87% 67.45% 84.26% -
Total Cost 163,229 169,708 168,153 161,582 162,288 151,695 156,309 2.92%
-
Net Worth 264,317 227,687 218,820 216,853 192,672 193,584 193,469 23.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,109 - - - - - - -
Div Payout % 27.85% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 264,317 227,687 218,820 216,853 192,672 193,584 193,469 23.05%
NOSH 155,481 133,933 131,030 130,634 129,310 130,800 130,722 12.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.40% 4.41% 2.80% 2.27% 0.64% 1.40% 0.66% -
ROE 4.22% 3.44% 2.21% 1.73% 0.54% 1.11% 0.53% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 112.17 132.55 132.02 126.57 126.31 117.62 120.36 -4.57%
EPS 7.18 5.84 3.69 2.88 0.81 1.64 0.79 333.76%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.67 1.66 1.49 1.48 1.48 9.65%
Adjusted Per Share Value based on latest NOSH - 130,634
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.42 91.03 88.70 84.78 83.75 78.88 80.68 7.07%
EPS 5.73 4.01 2.48 1.93 0.54 1.10 0.53 386.82%
DPS 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3553 1.1675 1.122 1.1119 0.9879 0.9926 0.992 23.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.82 1.77 1.56 0.72 0.74 0.68 0.50 -
P/RPS 1.62 1.34 1.18 0.57 0.59 0.58 0.42 145.34%
P/EPS 25.34 30.29 42.26 25.02 91.31 41.41 63.27 -45.57%
EY 3.95 3.30 2.37 4.00 1.10 2.42 1.58 83.89%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 0.93 0.43 0.50 0.46 0.34 114.30%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 19/08/04 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 -
Price 1.93 1.74 1.68 1.19 0.70 0.79 0.51 -
P/RPS 1.72 1.31 1.27 0.94 0.55 0.67 0.42 155.31%
P/EPS 26.87 29.78 45.51 41.34 86.37 48.11 64.54 -44.15%
EY 3.72 3.36 2.20 2.42 1.16 2.08 1.55 78.97%
DY 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 1.01 0.72 0.47 0.53 0.34 123.52%

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