[ILB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 17.34%
YoY- -57.02%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 214,240 210,065 199,250 193,615 190,814 187,068 188,453 8.88%
PBT 31,934 20,353 18,105 16,813 14,865 19,255 24,957 17.77%
Tax -7,119 -4,878 -2,286 -1,976 -1,750 1,371 1,005 -
NP 24,815 15,475 15,819 14,837 13,115 20,626 25,962 -2.95%
-
NP to SH 15,859 9,717 10,535 9,643 8,218 15,970 20,776 -16.40%
-
Tax Rate 22.29% 23.97% 12.63% 11.75% 11.77% -7.12% -4.03% -
Total Cost 189,425 194,590 183,431 178,778 177,699 166,442 162,491 10.71%
-
Net Worth 399,582 338,092 335,544 343,620 272,999 310,843 312,287 17.77%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,936 8,189 8,189 8,189 8,189 5,053 5,053 -15.27%
Div Payout % 24.82% 84.29% 77.74% 84.93% 99.66% 31.65% 24.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 399,582 338,092 335,544 343,620 272,999 310,843 312,287 17.77%
NOSH 196,838 184,749 193,956 200,947 272,999 176,615 178,450 6.72%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.58% 7.37% 7.94% 7.66% 6.87% 11.03% 13.78% -
ROE 3.97% 2.87% 3.14% 2.81% 3.01% 5.14% 6.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.84 113.70 102.73 96.35 69.90 105.92 105.61 2.01%
EPS 8.06 5.26 5.43 4.80 3.01 9.04 11.64 -21.64%
DPS 2.00 4.43 4.22 4.08 3.00 2.86 2.83 -20.57%
NAPS 2.03 1.83 1.73 1.71 1.00 1.76 1.75 10.35%
Adjusted Per Share Value based on latest NOSH - 200,947
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.85 107.71 102.17 99.28 97.84 95.92 96.63 8.88%
EPS 8.13 4.98 5.40 4.94 4.21 8.19 10.65 -16.40%
DPS 2.02 4.20 4.20 4.20 4.20 2.59 2.59 -15.20%
NAPS 2.0489 1.7336 1.7205 1.7619 1.3998 1.5939 1.6013 17.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.68 0.82 0.73 1.15 1.33 1.66 -
P/RPS 0.50 0.60 0.80 0.76 1.65 1.26 1.57 -53.20%
P/EPS 6.70 12.93 15.10 15.21 38.20 14.71 14.26 -39.42%
EY 14.92 7.73 6.62 6.57 2.62 6.80 7.01 65.08%
DY 3.70 6.52 5.15 5.58 2.61 2.15 1.71 66.89%
P/NAPS 0.27 0.37 0.47 0.43 1.15 0.76 0.95 -56.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 11/08/08 20/05/08 19/02/08 27/11/07 06/08/07 -
Price 0.55 0.58 0.81 0.83 0.89 1.21 1.62 -
P/RPS 0.51 0.51 0.79 0.86 1.27 1.14 1.53 -51.76%
P/EPS 6.83 11.03 14.91 17.30 29.57 13.38 13.91 -37.62%
EY 14.65 9.07 6.71 5.78 3.38 7.47 7.19 60.37%
DY 3.64 7.64 5.21 4.91 3.37 2.36 1.75 62.58%
P/NAPS 0.27 0.32 0.47 0.49 0.89 0.69 0.93 -55.99%

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