[ILB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 127288.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,653 31,480 42,411 121,744 137,923 133,774 178,920 -29.64%
PBT 3,899 -12,445 -53,263 196,432 7,008 18,542 23,645 -25.92%
Tax -129 -771 -543 -3,685 -5,571 -4,400 -4,790 -45.22%
NP 3,770 -13,216 -53,806 192,747 1,437 14,142 18,855 -23.51%
-
NP to SH 5,845 -11,942 -41,134 129,732 -102 12,337 18,668 -17.58%
-
Tax Rate 3.31% - - 1.88% 79.49% 23.73% 20.26% -
Total Cost 17,883 44,696 96,217 -71,003 136,486 119,632 160,065 -30.57%
-
Net Worth 302,289 324,892 296,545 316,853 364,841 382,809 368,168 -3.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,390 6,178 196,267 8,564 9,071 16,131 -
Div Payout % - 0.00% 0.00% 151.29% 0.00% 73.53% 86.41% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 302,289 324,892 296,545 316,853 364,841 382,809 368,168 -3.22%
NOSH 178,026 175,617 176,515 165,027 195,025 181,426 189,777 -1.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 17.41% -41.98% -126.87% 158.32% 1.04% 10.57% 10.54% -
ROE 1.93% -3.68% -13.87% 40.94% -0.03% 3.22% 5.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.54 17.93 24.03 73.77 80.52 73.73 94.28 -28.53%
EPS 3.40 -6.80 -23.30 78.60 -0.10 6.80 9.80 -16.16%
DPS 0.00 2.50 3.50 118.93 5.00 5.00 8.50 -
NAPS 1.75 1.85 1.68 1.92 2.13 2.11 1.94 -1.70%
Adjusted Per Share Value based on latest NOSH - 164,601
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.10 16.14 21.75 62.42 70.72 68.59 91.74 -29.64%
EPS 3.00 -6.12 -21.09 66.52 -0.05 6.33 9.57 -17.56%
DPS 0.00 2.25 3.17 100.64 4.39 4.65 8.27 -
NAPS 1.55 1.6659 1.5205 1.6247 1.8707 1.9629 1.8878 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.855 0.815 0.71 0.755 0.90 0.68 1.00 -
P/RPS 6.82 4.55 2.96 1.02 1.12 0.92 1.06 36.34%
P/EPS 25.27 -11.99 -3.05 0.96 -1,511.36 9.49 10.17 16.36%
EY 3.96 -8.34 -32.82 104.12 -0.07 10.54 9.84 -14.06%
DY 0.00 3.07 4.93 157.52 5.56 12.50 8.50 -
P/NAPS 0.49 0.44 0.42 0.39 0.42 0.32 0.52 -0.98%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 25/02/14 25/02/13 29/02/12 25/02/11 -
Price 0.825 0.81 0.70 0.695 0.90 0.80 1.00 -
P/RPS 6.58 4.52 2.91 0.94 1.12 1.08 1.06 35.52%
P/EPS 24.38 -11.91 -3.00 0.88 -1,511.36 11.16 10.17 15.67%
EY 4.10 -8.40 -33.29 113.11 -0.07 8.96 9.84 -13.56%
DY 0.00 3.09 5.00 171.12 5.56 10.63 8.50 -
P/NAPS 0.47 0.44 0.42 0.36 0.42 0.38 0.52 -1.66%

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