[ILB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 34.25%
YoY- 567.63%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 186,570 205,238 179,272 177,190 76,403 159,344 136,808 5.30%
PBT 18,944 32,338 25,696 21,402 4,824 9,196 4,928 25.14%
Tax -2,558 -4,968 -4,788 -9,792 -3,085 -8,562 -4,632 -9.41%
NP 16,386 27,370 20,908 11,610 1,739 634 296 95.16%
-
NP to SH 11,924 19,326 15,408 11,610 1,739 634 296 85.09%
-
Tax Rate 13.50% 15.36% 18.63% 45.75% 63.95% 93.11% 93.99% -
Total Cost 170,184 177,868 158,364 165,580 74,664 158,710 136,512 3.74%
-
Net Worth 306,867 285,058 268,853 225,308 216,923 150,575 184,075 8.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 9,663 6,288 - - - - -
Div Payout % - 50.00% 40.82% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 306,867 285,058 268,853 225,308 216,923 150,575 184,075 8.88%
NOSH 175,352 161,050 157,224 132,534 130,676 99,062 92,500 11.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.78% 13.34% 11.66% 6.55% 2.28% 0.40% 0.22% -
ROE 3.89% 6.78% 5.73% 5.15% 0.80% 0.42% 0.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 106.40 127.44 114.02 133.69 58.47 160.85 147.90 -5.33%
EPS 6.80 12.00 9.80 8.76 1.33 0.64 0.32 66.38%
DPS 0.00 6.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.71 1.70 1.66 1.52 1.99 -2.11%
Adjusted Per Share Value based on latest NOSH - 133,933
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 95.66 105.24 91.92 90.85 39.18 81.70 70.15 5.30%
EPS 6.11 9.91 7.90 5.95 0.89 0.33 0.15 85.43%
DPS 0.00 4.95 3.22 0.00 0.00 0.00 0.00 -
NAPS 1.5735 1.4616 1.3786 1.1553 1.1123 0.7721 0.9439 8.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.99 1.65 1.77 0.68 0.64 0.80 -
P/RPS 1.56 1.56 1.45 1.32 1.16 0.40 0.54 19.33%
P/EPS 24.41 16.58 16.84 20.21 51.10 100.00 250.00 -32.12%
EY 4.10 6.03 5.94 4.95 1.96 1.00 0.40 47.35%
DY 0.00 3.02 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 0.96 1.04 0.41 0.42 0.40 15.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 28/08/01 -
Price 1.62 2.14 1.70 1.74 0.79 0.60 1.00 -
P/RPS 1.52 1.68 1.49 1.30 1.35 0.37 0.68 14.33%
P/EPS 23.82 17.83 17.35 19.86 59.36 93.75 312.50 -34.87%
EY 4.20 5.61 5.76 5.03 1.68 1.07 0.32 53.55%
DY 0.00 2.80 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.99 1.02 0.48 0.39 0.50 10.89%

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