[ILB] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -33.91%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 42,411 121,744 137,923 133,774 178,920 114,107 214,240 -23.64%
PBT -53,263 196,432 7,008 18,542 23,645 10,417 31,934 -
Tax -543 -3,685 -5,571 -4,400 -4,790 -7,957 -7,119 -34.86%
NP -53,806 192,747 1,437 14,142 18,855 2,460 24,815 -
-
NP to SH -41,134 129,732 -102 12,337 18,668 -4,121 15,859 -
-
Tax Rate - 1.88% 79.49% 23.73% 20.26% 76.38% 22.29% -
Total Cost 96,217 -71,003 136,486 119,632 160,065 111,647 189,425 -10.67%
-
Net Worth 296,545 316,853 364,841 382,809 368,168 379,025 397,453 -4.76%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,178 196,267 8,564 9,071 16,131 5,629 3,915 7.89%
Div Payout % 0.00% 151.29% 0.00% 73.53% 86.41% 0.00% 24.69% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 296,545 316,853 364,841 382,809 368,168 379,025 397,453 -4.76%
NOSH 176,515 165,027 195,025 181,426 189,777 187,636 195,790 -1.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -126.87% 158.32% 1.04% 10.57% 10.54% 2.16% 11.58% -
ROE -13.87% 40.94% -0.03% 3.22% 5.07% -1.09% 3.99% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 24.03 73.77 80.52 73.73 94.28 60.81 109.42 -22.31%
EPS -23.30 78.60 -0.10 6.80 9.80 -2.20 8.10 -
DPS 3.50 118.93 5.00 5.00 8.50 3.00 2.00 9.77%
NAPS 1.68 1.92 2.13 2.11 1.94 2.02 2.03 -3.10%
Adjusted Per Share Value based on latest NOSH - 177,783
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 21.75 62.42 70.72 68.59 91.74 58.51 109.85 -23.64%
EPS -21.09 66.52 -0.05 6.33 9.57 -2.11 8.13 -
DPS 3.17 100.64 4.39 4.65 8.27 2.89 2.01 7.88%
NAPS 1.5205 1.6247 1.8707 1.9629 1.8878 1.9435 2.038 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.71 0.755 0.90 0.68 1.00 0.88 0.54 -
P/RPS 2.96 1.02 1.12 0.92 1.06 1.45 0.49 34.93%
P/EPS -3.05 0.96 -1,511.36 9.49 10.17 -40.07 6.67 -
EY -32.82 104.12 -0.07 10.54 9.84 -2.50 15.00 -
DY 4.93 157.52 5.56 12.50 8.50 3.41 3.70 4.89%
P/NAPS 0.42 0.39 0.42 0.32 0.52 0.44 0.27 7.63%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 25/02/13 29/02/12 25/02/11 23/02/10 23/02/09 -
Price 0.70 0.695 0.90 0.80 1.00 0.94 0.55 -
P/RPS 2.91 0.94 1.12 1.08 1.06 1.55 0.50 34.10%
P/EPS -3.00 0.88 -1,511.36 11.16 10.17 -42.80 6.79 -
EY -33.29 113.11 -0.07 8.96 9.84 -2.34 14.73 -
DY 5.00 171.12 5.56 10.63 8.50 3.19 3.64 5.43%
P/NAPS 0.42 0.36 0.42 0.38 0.52 0.47 0.27 7.63%

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