[ILB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -100.83%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,480 42,411 121,744 137,923 133,774 178,920 114,107 -19.30%
PBT -12,445 -53,263 196,432 7,008 18,542 23,645 10,417 -
Tax -771 -543 -3,685 -5,571 -4,400 -4,790 -7,957 -32.21%
NP -13,216 -53,806 192,747 1,437 14,142 18,855 2,460 -
-
NP to SH -11,942 -41,134 129,732 -102 12,337 18,668 -4,121 19.39%
-
Tax Rate - - 1.88% 79.49% 23.73% 20.26% 76.38% -
Total Cost 44,696 96,217 -71,003 136,486 119,632 160,065 111,647 -14.14%
-
Net Worth 324,892 296,545 316,853 364,841 382,809 368,168 379,025 -2.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,390 6,178 196,267 8,564 9,071 16,131 5,629 -4.05%
Div Payout % 0.00% 0.00% 151.29% 0.00% 73.53% 86.41% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 324,892 296,545 316,853 364,841 382,809 368,168 379,025 -2.53%
NOSH 175,617 176,515 165,027 195,025 181,426 189,777 187,636 -1.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -41.98% -126.87% 158.32% 1.04% 10.57% 10.54% 2.16% -
ROE -3.68% -13.87% 40.94% -0.03% 3.22% 5.07% -1.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.93 24.03 73.77 80.52 73.73 94.28 60.81 -18.40%
EPS -6.80 -23.30 78.60 -0.10 6.80 9.80 -2.20 20.68%
DPS 2.50 3.50 118.93 5.00 5.00 8.50 3.00 -2.99%
NAPS 1.85 1.68 1.92 2.13 2.11 1.94 2.02 -1.45%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.14 21.75 62.42 70.72 68.59 91.74 58.51 -19.30%
EPS -6.12 -21.09 66.52 -0.05 6.33 9.57 -2.11 19.41%
DPS 2.25 3.17 100.64 4.39 4.65 8.27 2.89 -4.08%
NAPS 1.6659 1.5205 1.6247 1.8707 1.9629 1.8878 1.9435 -2.53%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.815 0.71 0.755 0.90 0.68 1.00 0.88 -
P/RPS 4.55 2.96 1.02 1.12 0.92 1.06 1.45 20.98%
P/EPS -11.99 -3.05 0.96 -1,511.36 9.49 10.17 -40.07 -18.20%
EY -8.34 -32.82 104.12 -0.07 10.54 9.84 -2.50 22.22%
DY 3.07 4.93 157.52 5.56 12.50 8.50 3.41 -1.73%
P/NAPS 0.44 0.42 0.39 0.42 0.32 0.52 0.44 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 25/02/14 25/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.81 0.70 0.695 0.90 0.80 1.00 0.94 -
P/RPS 4.52 2.91 0.94 1.12 1.08 1.06 1.55 19.51%
P/EPS -11.91 -3.00 0.88 -1,511.36 11.16 10.17 -42.80 -19.19%
EY -8.40 -33.29 113.11 -0.07 8.96 9.84 -2.34 23.72%
DY 3.09 5.00 171.12 5.56 10.63 8.50 3.19 -0.52%
P/NAPS 0.44 0.42 0.36 0.42 0.38 0.52 0.47 -1.09%

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