[ILB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 11.15%
YoY- 220.8%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 190,503 184,780 179,296 176,409 178,255 174,396 177,534 4.79%
PBT 30,598 25,184 22,636 21,599 20,489 21,271 17,055 47.49%
Tax -5,777 -4,391 -5,248 -6,082 -6,528 -10,104 -9,229 -26.76%
NP 24,821 20,793 17,388 15,517 13,961 11,167 7,826 115.41%
-
NP to SH 18,335 16,993 15,860 15,517 13,961 11,167 7,826 76.12%
-
Tax Rate 18.88% 17.44% 23.18% 28.16% 31.86% 47.50% 54.11% -
Total Cost 165,682 163,987 161,908 160,892 164,294 163,229 169,708 -1.58%
-
Net Worth 323,210 281,242 272,642 265,123 252,854 264,317 227,687 26.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,653 6,421 3,188 - 6,119 3,109 - -
Div Payout % 52.65% 37.79% 20.11% - 43.83% 27.85% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 323,210 281,242 272,642 265,123 252,854 264,317 227,687 26.22%
NOSH 161,605 161,633 159,440 156,877 150,508 155,481 133,933 13.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.03% 11.25% 9.70% 8.80% 7.83% 6.40% 4.41% -
ROE 5.67% 6.04% 5.82% 5.85% 5.52% 4.22% 3.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 117.88 114.32 112.45 112.45 118.44 112.17 132.55 -7.50%
EPS 11.35 10.51 9.95 9.89 9.28 7.18 5.84 55.54%
DPS 5.97 3.97 2.00 0.00 4.07 2.00 0.00 -
NAPS 2.00 1.74 1.71 1.69 1.68 1.70 1.70 11.41%
Adjusted Per Share Value based on latest NOSH - 156,877
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 97.68 94.75 91.93 90.45 91.40 89.42 91.03 4.79%
EPS 9.40 8.71 8.13 7.96 7.16 5.73 4.01 76.19%
DPS 4.95 3.29 1.64 0.00 3.14 1.59 0.00 -
NAPS 1.6573 1.4421 1.398 1.3594 1.2965 1.3553 1.1675 26.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.44 1.61 1.65 1.81 1.81 1.82 1.77 -
P/RPS 1.22 1.41 1.47 1.61 1.53 1.62 1.34 -6.04%
P/EPS 12.69 15.31 16.59 18.30 19.51 25.34 30.29 -43.92%
EY 7.88 6.53 6.03 5.46 5.12 3.95 3.30 78.36%
DY 4.15 2.47 1.21 0.00 2.25 1.10 0.00 -
P/NAPS 0.72 0.93 0.96 1.07 1.08 1.07 1.04 -21.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/03/06 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 -
Price 1.70 1.59 1.70 1.90 1.92 1.93 1.74 -
P/RPS 1.44 1.39 1.51 1.69 1.62 1.72 1.31 6.49%
P/EPS 14.98 15.12 17.09 19.21 20.70 26.87 29.78 -36.67%
EY 6.67 6.61 5.85 5.21 4.83 3.72 3.36 57.75%
DY 3.51 2.50 1.18 0.00 2.12 1.04 0.00 -
P/NAPS 0.85 0.91 0.99 1.12 1.14 1.14 1.02 -11.41%

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