[ILB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.9%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 203,755 203,486 198,231 190,503 184,780 179,296 176,409 10.07%
PBT 35,131 33,919 32,272 30,598 25,184 22,636 21,599 38.26%
Tax -4,348 -4,645 -4,686 -5,777 -4,391 -5,248 -6,082 -20.03%
NP 30,783 29,274 27,586 24,821 20,793 17,388 15,517 57.81%
-
NP to SH 22,547 20,294 19,050 18,335 16,993 15,860 15,517 28.25%
-
Tax Rate 12.38% 13.69% 14.52% 18.88% 17.44% 23.18% 28.16% -
Total Cost 172,972 174,212 170,645 165,682 163,987 161,908 160,892 4.94%
-
Net Worth 289,034 289,284 283,395 323,210 281,242 272,642 265,123 5.92%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,135 11,367 9,653 9,653 6,421 3,188 - -
Div Payout % 36.08% 56.02% 50.67% 52.65% 37.79% 20.11% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 289,034 289,284 283,395 323,210 281,242 272,642 265,123 5.92%
NOSH 165,162 163,437 158,321 161,605 161,633 159,440 156,877 3.48%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.11% 14.39% 13.92% 13.03% 11.25% 9.70% 8.80% -
ROE 7.80% 7.02% 6.72% 5.67% 6.04% 5.82% 5.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 123.37 124.50 125.21 117.88 114.32 112.45 112.45 6.36%
EPS 13.65 12.42 12.03 11.35 10.51 9.95 9.89 23.93%
DPS 4.93 6.96 6.10 5.97 3.97 2.00 0.00 -
NAPS 1.75 1.77 1.79 2.00 1.74 1.71 1.69 2.35%
Adjusted Per Share Value based on latest NOSH - 161,605
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.48 104.34 101.64 97.68 94.75 91.93 90.45 10.08%
EPS 11.56 10.41 9.77 9.40 8.71 8.13 7.96 28.21%
DPS 4.17 5.83 4.95 4.95 3.29 1.64 0.00 -
NAPS 1.482 1.4833 1.4531 1.6573 1.4421 1.398 1.3594 5.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 1.99 1.76 1.44 1.61 1.65 1.81 -
P/RPS 1.78 1.60 1.41 1.22 1.41 1.47 1.61 6.91%
P/EPS 16.12 16.03 14.63 12.69 15.31 16.59 18.30 -8.10%
EY 6.21 6.24 6.84 7.88 6.53 6.03 5.46 8.95%
DY 2.24 3.50 3.46 4.15 2.47 1.21 0.00 -
P/NAPS 1.26 1.12 0.98 0.72 0.93 0.96 1.07 11.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 12/05/05 -
Price 2.05 2.14 1.90 1.70 1.59 1.70 1.90 -
P/RPS 1.66 1.72 1.52 1.44 1.39 1.51 1.69 -1.18%
P/EPS 15.02 17.23 15.79 14.98 15.12 17.09 19.21 -15.11%
EY 6.66 5.80 6.33 6.67 6.61 5.85 5.21 17.76%
DY 2.40 3.25 3.21 3.51 2.50 1.18 0.00 -
P/NAPS 1.17 1.21 1.06 0.85 0.91 0.99 1.12 2.95%

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