[ILB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.6%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 203,442 186,570 205,238 179,272 177,190 76,403 159,344 4.15%
PBT 25,424 18,944 32,338 25,696 21,402 4,824 9,196 18.45%
Tax -3,630 -2,558 -4,968 -4,788 -9,792 -3,085 -8,562 -13.31%
NP 21,794 16,386 27,370 20,908 11,610 1,739 634 80.22%
-
NP to SH 16,558 11,924 19,326 15,408 11,610 1,739 634 72.16%
-
Tax Rate 14.28% 13.50% 15.36% 18.63% 45.75% 63.95% 93.11% -
Total Cost 181,648 170,184 177,868 158,364 165,580 74,664 158,710 2.27%
-
Net Worth 341,015 306,867 285,058 268,853 225,308 216,923 150,575 14.58%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 9,663 6,288 - - - -
Div Payout % - - 50.00% 40.82% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 341,015 306,867 285,058 268,853 225,308 216,923 150,575 14.58%
NOSH 197,119 175,352 161,050 157,224 132,534 130,676 99,062 12.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.71% 8.78% 13.34% 11.66% 6.55% 2.28% 0.40% -
ROE 4.86% 3.89% 6.78% 5.73% 5.15% 0.80% 0.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 103.21 106.40 127.44 114.02 133.69 58.47 160.85 -7.12%
EPS 8.40 6.80 12.00 9.80 8.76 1.33 0.64 53.52%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.77 1.71 1.70 1.66 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 159,440
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 104.32 95.66 105.24 91.92 90.85 39.18 81.70 4.15%
EPS 8.49 6.11 9.91 7.90 5.95 0.89 0.33 71.73%
DPS 0.00 0.00 4.95 3.22 0.00 0.00 0.00 -
NAPS 1.7486 1.5735 1.4616 1.3786 1.1553 1.1123 0.7721 14.58%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.82 1.66 1.99 1.65 1.77 0.68 0.64 -
P/RPS 0.79 1.56 1.56 1.45 1.32 1.16 0.40 11.99%
P/EPS 9.76 24.41 16.58 16.84 20.21 51.10 100.00 -32.12%
EY 10.24 4.10 6.03 5.94 4.95 1.96 1.00 47.30%
DY 0.00 0.00 3.02 2.42 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 1.12 0.96 1.04 0.41 0.42 1.89%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 -
Price 0.81 1.62 2.14 1.70 1.74 0.79 0.60 -
P/RPS 0.78 1.52 1.68 1.49 1.30 1.35 0.37 13.22%
P/EPS 9.64 23.82 17.83 17.35 19.86 59.36 93.75 -31.52%
EY 10.37 4.20 5.61 5.76 5.03 1.68 1.07 45.96%
DY 0.00 0.00 2.80 2.35 0.00 0.00 0.00 -
P/NAPS 0.47 0.93 1.21 0.99 1.02 0.48 0.39 3.15%

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