[ILB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.63%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 215,164 189,496 203,788 186,118 177,418 165,346 157,048 5.38%
PBT 25,201 17,884 34,416 28,372 22,112 8,972 9,849 16.93%
Tax -6,738 -2,568 -4,662 -4,938 -9,417 -5,836 -7,460 -1.68%
NP 18,462 15,316 29,753 23,433 12,694 3,136 2,389 40.56%
-
NP to SH 13,009 11,010 22,353 16,737 12,694 3,136 2,389 32.60%
-
Tax Rate 26.74% 14.36% 13.55% 17.40% 42.59% 65.05% 75.74% -
Total Cost 196,701 174,180 174,034 162,685 164,724 162,210 154,658 4.08%
-
Net Worth 357,106 309,235 287,634 273,027 232,219 194,693 166,167 13.58%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 6,574 4,184 3,642 - - -
Div Payout % - - 29.41% 25.00% 28.69% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 357,106 309,235 287,634 273,027 232,219 194,693 166,167 13.58%
NOSH 195,139 175,702 164,362 156,912 136,599 130,666 108,606 10.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.58% 8.08% 14.60% 12.59% 7.16% 1.90% 1.52% -
ROE 3.64% 3.56% 7.77% 6.13% 5.47% 1.61% 1.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 110.26 107.85 123.99 118.61 129.88 126.54 144.60 -4.41%
EPS 6.67 6.27 13.60 10.67 9.29 2.40 2.20 20.28%
DPS 0.00 0.00 4.00 2.67 2.67 0.00 0.00 -
NAPS 1.83 1.76 1.75 1.74 1.70 1.49 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 161,633
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 110.33 97.16 104.49 95.43 90.97 84.78 80.53 5.38%
EPS 6.67 5.65 11.46 8.58 6.51 1.61 1.23 32.51%
DPS 0.00 0.00 3.37 2.15 1.87 0.00 0.00 -
NAPS 1.8311 1.5856 1.4749 1.40 1.1907 0.9983 0.852 13.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.68 1.33 2.20 1.61 1.82 0.74 0.56 -
P/RPS 0.62 1.23 1.77 1.36 1.40 0.58 0.39 8.02%
P/EPS 10.20 21.22 16.18 15.09 19.58 30.83 25.45 -14.12%
EY 9.80 4.71 6.18 6.63 5.11 3.24 3.93 16.43%
DY 0.00 0.00 1.82 1.66 1.47 0.00 0.00 -
P/NAPS 0.37 0.76 1.26 0.93 1.07 0.50 0.37 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 -
Price 0.58 1.21 2.05 1.59 1.93 0.70 0.55 -
P/RPS 0.53 1.12 1.65 1.34 1.49 0.55 0.38 5.69%
P/EPS 8.70 19.31 15.07 14.91 20.77 29.17 25.00 -16.11%
EY 11.49 5.18 6.63 6.71 4.82 3.43 4.00 19.20%
DY 0.00 0.00 1.95 1.68 1.38 0.00 0.00 -
P/NAPS 0.32 0.69 1.17 0.91 1.14 0.47 0.36 -1.94%

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