[ILB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 150.11%
YoY- 553.0%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 130,610 144,472 162,491 178,920 196,129 193,009 190,183 -22.14%
PBT 20,475 17,764 20,643 23,644 24,877 25,459 25,846 -14.37%
Tax -2,347 -3,090 -4,491 -4,789 -10,435 -10,119 -9,828 -61.47%
NP 18,128 14,674 16,152 18,855 14,442 15,340 16,018 8.59%
-
NP to SH 17,480 15,426 16,647 18,668 7,464 7,982 8,507 61.55%
-
Tax Rate 11.46% 17.39% 21.76% 20.25% 41.95% 39.75% 38.03% -
Total Cost 112,482 129,798 146,339 160,065 181,687 177,669 174,165 -25.26%
-
Net Worth 375,610 369,266 385,774 188,180 354,847 378,210 373,637 0.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 15,995 15,995 15,995 15,995 5,099 5,099 5,099 114.13%
Div Payout % 91.51% 103.69% 96.09% 85.68% 68.33% 63.89% 59.95% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 375,610 369,266 385,774 188,180 354,847 378,210 373,637 0.35%
NOSH 181,454 193,333 197,833 188,180 193,800 200,111 188,705 -2.57%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.88% 10.16% 9.94% 10.54% 7.36% 7.95% 8.42% -
ROE 4.65% 4.18% 4.32% 9.92% 2.10% 2.11% 2.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 71.98 74.73 82.14 95.08 101.20 96.45 100.78 -20.08%
EPS 9.63 7.98 8.41 9.92 3.85 3.99 4.51 65.74%
DPS 8.82 8.27 8.09 8.50 2.63 2.55 2.70 120.00%
NAPS 2.07 1.91 1.95 1.00 1.831 1.89 1.98 3.00%
Adjusted Per Share Value based on latest NOSH - 188,180
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.97 74.08 83.32 91.74 100.57 98.97 97.52 -22.14%
EPS 8.96 7.91 8.54 9.57 3.83 4.09 4.36 61.56%
DPS 8.20 8.20 8.20 8.20 2.62 2.62 2.62 113.81%
NAPS 1.926 1.8934 1.9781 0.9649 1.8195 1.9393 1.9158 0.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.73 0.88 1.06 1.00 0.95 0.91 1.03 -
P/RPS 1.01 1.18 1.29 1.05 0.94 0.94 1.02 -0.65%
P/EPS 7.58 11.03 12.60 10.08 24.67 22.81 22.85 -52.04%
EY 13.20 9.07 7.94 9.92 4.05 4.38 4.38 108.50%
DY 12.08 9.40 7.63 8.50 2.77 2.80 2.62 176.76%
P/NAPS 0.35 0.46 0.54 1.00 0.52 0.48 0.52 -23.17%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 15/08/11 20/05/11 25/02/11 29/11/10 16/08/10 14/05/10 -
Price 0.71 0.80 0.95 1.00 1.02 0.96 1.02 -
P/RPS 0.99 1.07 1.16 1.05 1.01 1.00 1.01 -1.32%
P/EPS 7.37 10.03 11.29 10.08 26.48 24.07 22.63 -52.63%
EY 13.57 9.97 8.86 9.92 3.78 4.15 4.42 111.09%
DY 12.42 10.34 8.51 8.50 2.58 2.65 2.65 179.79%
P/NAPS 0.34 0.42 0.49 1.00 0.56 0.51 0.52 -24.64%

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