[ILB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.9%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 197,787 203,755 203,486 198,231 190,503 184,780 179,296 6.74%
PBT 31,654 35,131 33,919 32,272 30,598 25,184 22,636 24.97%
Tax -200 -4,348 -4,645 -4,686 -5,777 -4,391 -5,248 -88.60%
NP 31,454 30,783 29,274 27,586 24,821 20,793 17,388 48.30%
-
NP to SH 24,477 22,547 20,294 19,050 18,335 16,993 15,860 33.44%
-
Tax Rate 0.63% 12.38% 13.69% 14.52% 18.88% 17.44% 23.18% -
Total Cost 166,333 172,972 174,212 170,645 165,682 163,987 161,908 1.80%
-
Net Worth 168,465 289,034 289,284 283,395 323,210 281,242 272,642 -27.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,957 8,135 11,367 9,653 9,653 6,421 3,188 113.22%
Div Payout % 40.68% 36.08% 56.02% 50.67% 52.65% 37.79% 20.11% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 168,465 289,034 289,284 283,395 323,210 281,242 272,642 -27.39%
NOSH 168,465 165,162 163,437 158,321 161,605 161,633 159,440 3.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.90% 15.11% 14.39% 13.92% 13.03% 11.25% 9.70% -
ROE 14.53% 7.80% 7.02% 6.72% 5.67% 6.04% 5.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 117.41 123.37 124.50 125.21 117.88 114.32 112.45 2.91%
EPS 14.53 13.65 12.42 12.03 11.35 10.51 9.95 28.62%
DPS 5.91 4.93 6.96 6.10 5.97 3.97 2.00 105.51%
NAPS 1.00 1.75 1.77 1.79 2.00 1.74 1.71 -30.00%
Adjusted Per Share Value based on latest NOSH - 158,321
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.42 104.48 104.34 101.64 97.68 94.75 91.93 6.74%
EPS 12.55 11.56 10.41 9.77 9.40 8.71 8.13 33.46%
DPS 5.11 4.17 5.83 4.95 4.95 3.29 1.64 112.88%
NAPS 0.8638 1.482 1.4833 1.4531 1.6573 1.4421 1.398 -27.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 2.20 1.99 1.76 1.44 1.61 1.65 -
P/RPS 1.70 1.78 1.60 1.41 1.22 1.41 1.47 10.14%
P/EPS 13.77 16.12 16.03 14.63 12.69 15.31 16.59 -11.65%
EY 7.26 6.21 6.24 6.84 7.88 6.53 6.03 13.13%
DY 2.96 2.24 3.50 3.46 4.15 2.47 1.21 81.25%
P/NAPS 2.00 1.26 1.12 0.98 0.72 0.93 0.96 62.90%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 06/09/06 14/06/06 10/03/06 14/11/05 18/08/05 -
Price 2.01 2.05 2.14 1.90 1.70 1.59 1.70 -
P/RPS 1.71 1.66 1.72 1.52 1.44 1.39 1.51 8.62%
P/EPS 13.83 15.02 17.23 15.79 14.98 15.12 17.09 -13.12%
EY 7.23 6.66 5.80 6.33 6.67 6.61 5.85 15.12%
DY 2.94 2.40 3.25 3.21 3.51 2.50 1.18 83.47%
P/NAPS 2.01 1.17 1.21 1.06 0.85 0.91 0.99 60.13%

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