[ILB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 8.56%

YoY- 33.5%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	187,068	188,453	192,666	197,787	203,755	203,486	198,231	-3.78%
YoY %	-0.73%	-2.19%	-2.59%	-2.93%	0.13%	2.65%	-	-
Horiz. %	94.37%	95.07%	97.19%	99.78%	102.79%	102.65%	100.00%	-
PBT	19,255	24,957	27,800	31,654	35,131	33,919	32,272	-29.10%
YoY %	-22.85%	-10.23%	-12.18%	-9.90%	3.57%	5.10%	-	-
Horiz. %	59.66%	77.33%	86.14%	98.09%	108.86%	105.10%	100.00%	-
Tax	1,371	1,005	444	-200	-4,348	-4,645	-4,686	-
YoY %	36.42%	126.35%	322.00%	95.40%	6.39%	0.87%	-	-
Horiz. %	-29.26%	-21.45%	-9.48%	4.27%	92.79%	99.13%	100.00%	-
NP	20,626	25,962	28,244	31,454	30,783	29,274	27,586	-17.60%
YoY %	-20.55%	-8.08%	-10.21%	2.18%	5.15%	6.12%	-	-
Horiz. %	74.77%	94.11%	102.39%	114.02%	111.59%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,970	20,776	22,437	24,477	22,547	20,294	19,050	-11.08%
YoY %	-23.13%	-7.40%	-8.33%	8.56%	11.10%	6.53%	-	-
Horiz. %	83.83%	109.06%	117.78%	128.49%	118.36%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.12%	-4.03%	-1.60%	0.63%	12.38%	13.69%	14.52%	-
YoY %	-76.67%	-151.87%	-353.97%	-94.91%	-9.57%	-5.72%	-	-
Horiz. %	-49.04%	-27.75%	-11.02%	4.34%	85.26%	94.28%	100.00%	-
Total Cost	166,442	162,491	164,422	166,333	172,972	174,212	170,645	-1.64%
YoY %	2.43%	-1.17%	-1.15%	-3.84%	-0.71%	2.09%	-	-
Horiz. %	97.54%	95.22%	96.35%	97.47%	101.36%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,843	312,287	295,706	168,465	289,034	289,284	283,395	6.35%
YoY %	-0.46%	5.61%	75.53%	-41.71%	-0.09%	2.08%	-	-
Horiz. %	109.69%	110.19%	104.34%	59.45%	101.99%	102.08%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	5,053	5,053	9,957	9,957	8,135	11,367	9,653	-35.02%
YoY %	0.00%	-49.25%	0.00%	22.40%	-28.43%	17.76%	-	-
Horiz. %	52.35%	52.35%	103.15%	103.15%	84.27%	117.76%	100.00%	-
Div Payout %	31.65%	24.33%	44.38%	40.68%	36.08%	56.02%	50.67%	-
YoY %	30.09%	-45.18%	9.10%	12.75%	-35.59%	10.56%	-	-
Horiz. %	62.46%	48.02%	87.59%	80.28%	71.21%	110.56%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	310,843	312,287	295,706	168,465	289,034	289,284	283,395	6.35%
YoY %	-0.46%	5.61%	75.53%	-41.71%	-0.09%	2.08%	-	-
Horiz. %	109.69%	110.19%	104.34%	59.45%	101.99%	102.08%	100.00%	-
NOSH	176,615	178,450	170,928	168,465	165,162	163,437	158,321	7.55%
YoY %	-1.03%	4.40%	1.46%	2.00%	1.06%	3.23%	-	-
Horiz. %	111.56%	112.71%	107.96%	106.41%	104.32%	103.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	11.03%	13.78%	14.66%	15.90%	15.11%	14.39%	13.92%	-
YoY %	-19.96%	-6.00%	-7.80%	5.23%	5.00%	3.38%	-	-
Horiz. %	79.24%	98.99%	105.32%	114.22%	108.55%	103.38%	100.00%	-
ROE	5.14%	6.65%	7.59%	14.53%	7.80%	7.02%	6.72%	-
YoY %	-22.71%	-12.38%	-47.76%	86.28%	11.11%	4.46%	-	-
Horiz. %	76.49%	98.96%	112.95%	216.22%	116.07%	104.46%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	105.92	105.61	112.72	117.41	123.37	124.50	125.21	-10.54%
YoY %	0.29%	-6.31%	-3.99%	-4.83%	-0.91%	-0.57%	-	-
Horiz. %	84.59%	84.35%	90.02%	93.77%	98.53%	99.43%	100.00%	-
EPS	9.04	11.64	13.13	14.53	13.65	12.42	12.03	-17.33%
YoY %	-22.34%	-11.35%	-9.64%	6.45%	9.90%	3.24%	-	-
Horiz. %	75.15%	96.76%	109.14%	120.78%	113.47%	103.24%	100.00%	-
DPS	2.86	2.83	5.83	5.91	4.93	6.96	6.10	-39.62%
YoY %	1.06%	-51.46%	-1.35%	19.88%	-29.17%	14.10%	-	-
Horiz. %	46.89%	46.39%	95.57%	96.89%	80.82%	114.10%	100.00%	-
NAPS	1.76	1.75	1.73	1.00	1.75	1.77	1.79	-1.11%
YoY %	0.57%	1.16%	73.00%	-42.86%	-1.13%	-1.12%	-	-
Horiz. %	98.32%	97.77%	96.65%	55.87%	97.77%	98.88%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 168,465
RPS	95.92	96.63	98.79	101.42	104.48	104.34	101.64	-3.78%
YoY %	-0.73%	-2.19%	-2.59%	-2.93%	0.13%	2.66%	-	-
Horiz. %	94.37%	95.07%	97.20%	99.78%	102.79%	102.66%	100.00%	-
EPS	8.19	10.65	11.50	12.55	11.56	10.41	9.77	-11.08%
YoY %	-23.10%	-7.39%	-8.37%	8.56%	11.05%	6.55%	-	-
Horiz. %	83.83%	109.01%	117.71%	128.45%	118.32%	106.55%	100.00%	-
DPS	2.59	2.59	5.11	5.11	4.17	5.83	4.95	-35.04%
YoY %	0.00%	-49.32%	0.00%	22.54%	-28.47%	17.78%	-	-
Horiz. %	52.32%	52.32%	103.23%	103.23%	84.24%	117.78%	100.00%	-
NAPS	1.5939	1.6013	1.5162	0.8638	1.482	1.4833	1.4531	6.35%
YoY %	-0.46%	5.61%	75.53%	-41.71%	-0.09%	2.08%	-	-
Horiz. %	109.69%	110.20%	104.34%	59.45%	101.99%	102.08%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.33	1.66	2.00	2.00	2.20	1.99	1.76	-
P/RPS	1.26	1.57	1.77	1.70	1.78	1.60	1.41	-7.21%
YoY %	-19.75%	-11.30%	4.12%	-4.49%	11.25%	13.48%	-	-
Horiz. %	89.36%	111.35%	125.53%	120.57%	126.24%	113.48%	100.00%	-
P/EPS	14.71	14.26	15.24	13.77	16.12	16.03	14.63	0.36%
YoY %	3.16%	-6.43%	10.68%	-14.58%	0.56%	9.57%	-	-
Horiz. %	100.55%	97.47%	104.17%	94.12%	110.18%	109.57%	100.00%	-
EY	6.80	7.01	6.56	7.26	6.21	6.24	6.84	-0.38%
YoY %	-3.00%	6.86%	-9.64%	16.91%	-0.48%	-8.77%	-	-
Horiz. %	99.42%	102.49%	95.91%	106.14%	90.79%	91.23%	100.00%	-
DY	2.15	1.71	2.91	2.96	2.24	3.50	3.46	-27.16%
YoY %	25.73%	-41.24%	-1.69%	32.14%	-36.00%	1.16%	-	-
Horiz. %	62.14%	49.42%	84.10%	85.55%	64.74%	101.16%	100.00%	-
P/NAPS	0.76	0.95	1.16	2.00	1.26	1.12	0.98	-15.57%
YoY %	-20.00%	-18.10%	-42.00%	58.73%	12.50%	14.29%	-	-
Horiz. %	77.55%	96.94%	118.37%	204.08%	128.57%	114.29%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	06/08/07	22/05/07	27/02/07	22/11/06	06/09/06	14/06/06	-
Price	1.21	1.62	1.95	2.01	2.05	2.14	1.90	-
P/RPS	1.14	1.53	1.73	1.71	1.66	1.72	1.52	-17.43%
YoY %	-25.49%	-11.56%	1.17%	3.01%	-3.49%	13.16%	-	-
Horiz. %	75.00%	100.66%	113.82%	112.50%	109.21%	113.16%	100.00%	-
P/EPS	13.38	13.91	14.86	13.83	15.02	17.23	15.79	-10.44%
YoY %	-3.81%	-6.39%	7.45%	-7.92%	-12.83%	9.12%	-	-
Horiz. %	84.74%	88.09%	94.11%	87.59%	95.12%	109.12%	100.00%	-
EY	7.47	7.19	6.73	7.23	6.66	5.80	6.33	11.66%
YoY %	3.89%	6.84%	-6.92%	8.56%	14.83%	-8.37%	-	-
Horiz. %	118.01%	113.59%	106.32%	114.22%	105.21%	91.63%	100.00%	-
DY	2.36	1.75	2.99	2.94	2.40	3.25	3.21	-18.52%
YoY %	34.86%	-41.47%	1.70%	22.50%	-26.15%	1.25%	-	-
Horiz. %	73.52%	54.52%	93.15%	91.59%	74.77%	101.25%	100.00%	-
P/NAPS	0.69	0.93	1.13	2.01	1.17	1.21	1.06	-24.87%
YoY %	-25.81%	-17.70%	-43.78%	71.79%	-3.31%	14.15%	-	-
Horiz. %	65.09%	87.74%	106.60%	189.62%	110.38%	114.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos