[ILB] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 276.87%
YoY- 237.48%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 186,118 177,418 165,346 157,048 135,106 129,820 117,158 -0.49%
PBT 28,372 22,112 8,972 9,849 5,570 8,962 7,637 -1.38%
Tax -4,938 -9,417 -5,836 -7,460 -4,862 -5,002 -354 -2.76%
NP 23,433 12,694 3,136 2,389 708 3,960 7,282 -1.23%
-
NP to SH 16,737 12,694 3,136 2,389 708 3,960 7,282 -0.88%
-
Tax Rate 17.40% 42.59% 65.05% 75.74% 87.29% 55.81% 4.64% -
Total Cost 162,685 164,724 162,210 154,658 134,398 125,860 109,876 -0.41%
-
Net Worth 273,027 232,219 194,693 166,167 186,315 188,660 190,469 -0.38%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,184 3,642 - - - - - -100.00%
Div Payout % 25.00% 28.69% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 273,027 232,219 194,693 166,167 186,315 188,660 190,469 -0.38%
NOSH 156,912 136,599 130,666 108,606 93,157 93,396 93,367 -0.55%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.59% 7.16% 1.90% 1.52% 0.52% 3.05% 6.22% -
ROE 6.13% 5.47% 1.61% 1.44% 0.38% 2.10% 3.82% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 118.61 129.88 126.54 144.60 145.03 139.00 125.48 0.05%
EPS 10.67 9.29 2.40 2.20 0.76 4.24 7.80 -0.33%
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.74 1.70 1.49 1.53 2.00 2.02 2.04 0.16%
Adjusted Per Share Value based on latest NOSH - 130,530
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.43 90.97 84.78 80.53 69.28 66.57 60.07 -0.49%
EPS 8.58 6.51 1.61 1.23 0.36 2.03 3.73 -0.88%
DPS 2.15 1.87 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.40 1.1907 0.9983 0.852 0.9553 0.9674 0.9766 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.61 1.82 0.74 0.56 0.88 1.44 0.00 -
P/RPS 1.36 1.40 0.58 0.39 0.61 1.04 0.00 -100.00%
P/EPS 15.09 19.58 30.83 25.45 115.79 33.96 0.00 -100.00%
EY 6.63 5.11 3.24 3.93 0.86 2.94 0.00 -100.00%
DY 1.66 1.47 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.07 0.50 0.37 0.44 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 26/11/99 -
Price 1.59 1.93 0.70 0.55 0.87 1.27 0.00 -
P/RPS 1.34 1.49 0.55 0.38 0.60 0.91 0.00 -100.00%
P/EPS 14.91 20.77 29.17 25.00 114.47 29.95 0.00 -100.00%
EY 6.71 4.82 3.43 4.00 0.87 3.34 0.00 -100.00%
DY 1.68 1.38 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 1.14 0.47 0.36 0.44 0.63 0.00 -100.00%

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