[ILB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.47%
YoY- -72.82%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 187,011 190,356 203,101 210,010 214,240 210,065 199,250 -4.12%
PBT 10,417 12,651 13,584 16,091 31,934 20,353 18,105 -30.75%
Tax -7,957 -4,560 -5,933 -5,561 -7,119 -4,878 -2,286 129.15%
NP 2,460 8,091 7,651 10,530 24,815 15,475 15,819 -70.98%
-
NP to SH -4,121 1,464 486 2,621 15,859 9,717 10,535 -
-
Tax Rate 76.38% 36.04% 43.68% 34.56% 22.29% 23.97% 12.63% -
Total Cost 184,551 182,265 195,450 199,480 189,425 194,590 183,431 0.40%
-
Net Worth 343,399 377,846 387,666 396,424 399,582 338,092 335,544 1.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,099 3,936 3,936 3,936 3,936 8,189 8,189 -27.01%
Div Payout % 0.00% 268.91% 810.04% 150.20% 24.82% 84.29% 77.74% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 343,399 377,846 387,666 396,424 399,582 338,092 335,544 1.55%
NOSH 169,999 188,923 193,833 196,249 196,838 184,749 193,956 -8.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.32% 4.25% 3.77% 5.01% 11.58% 7.37% 7.94% -
ROE -1.20% 0.39% 0.13% 0.66% 3.97% 2.87% 3.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 110.01 100.76 104.78 107.01 108.84 113.70 102.73 4.65%
EPS -2.42 0.77 0.25 1.34 8.06 5.26 5.43 -
DPS 3.00 2.08 2.03 2.01 2.00 4.43 4.22 -20.29%
NAPS 2.02 2.00 2.00 2.02 2.03 1.83 1.73 10.85%
Adjusted Per Share Value based on latest NOSH - 196,249
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.89 97.61 104.14 107.68 109.85 107.71 102.17 -4.12%
EPS -2.11 0.75 0.25 1.34 8.13 4.98 5.40 -
DPS 2.62 2.02 2.02 2.02 2.02 4.20 4.20 -26.92%
NAPS 1.7608 1.9374 1.9878 2.0327 2.0489 1.7336 1.7205 1.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.95 0.95 0.64 0.54 0.68 0.82 -
P/RPS 0.80 0.94 0.91 0.60 0.50 0.60 0.80 0.00%
P/EPS -36.30 122.59 378.89 47.92 6.70 12.93 15.10 -
EY -2.75 0.82 0.26 2.09 14.92 7.73 6.62 -
DY 3.41 2.19 2.14 3.13 3.70 6.52 5.15 -23.97%
P/NAPS 0.44 0.48 0.48 0.32 0.27 0.37 0.47 -4.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/10/09 30/07/09 19/05/09 23/02/09 25/11/08 11/08/08 -
Price 0.94 0.94 1.00 0.79 0.55 0.58 0.81 -
P/RPS 0.85 0.93 0.95 0.74 0.51 0.51 0.79 4.98%
P/EPS -38.78 121.30 398.83 59.15 6.83 11.03 14.91 -
EY -2.58 0.82 0.25 1.69 14.65 9.07 6.71 -
DY 3.19 2.22 2.03 2.54 3.64 7.64 5.21 -27.83%
P/NAPS 0.47 0.47 0.50 0.39 0.27 0.32 0.47 0.00%

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
Post a Comment