[ILB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16007.41%
YoY- -25.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 32,424 40,646 136,204 139,189 131,062 195,476 183,318 -25.06%
PBT -10,405 -11,236 -4,496 13,442 14,545 18,770 -509 65.31%
Tax -844 -334 -3,710 -5,416 -3,374 -6,630 -3,326 -20.42%
NP -11,249 -11,570 -8,206 8,026 11,170 12,140 -3,836 19.62%
-
NP to SH -11,000 -11,260 -9,429 5,726 7,678 9,262 -6,184 10.06%
-
Tax Rate - - - 40.29% 23.20% 35.32% - -
Total Cost 43,673 52,217 144,410 131,162 119,892 183,336 187,154 -21.52%
-
Net Worth 338,776 311,409 371,691 370,443 384,552 353,332 386,499 -2.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 338,776 311,409 371,691 370,443 384,552 353,332 386,499 -2.17%
NOSH 175,531 175,937 164,465 178,958 185,774 192,972 193,249 -1.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -34.69% -28.47% -6.03% 5.77% 8.52% 6.21% -2.09% -
ROE -3.25% -3.62% -2.54% 1.55% 2.00% 2.62% -1.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.47 23.10 82.82 77.78 70.55 101.30 94.86 -23.85%
EPS -6.27 -6.40 -5.73 3.20 4.13 4.80 -3.20 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.77 2.26 2.07 2.07 1.831 2.00 -0.59%
Adjusted Per Share Value based on latest NOSH - 172,520
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.63 20.84 69.84 71.37 67.20 100.23 94.00 -25.06%
EPS -5.64 -5.77 -4.83 2.94 3.94 4.75 -3.17 10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7371 1.5968 1.9059 1.8995 1.9718 1.8117 1.9818 -2.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 0.865 1.86 0.92 0.73 0.95 0.95 -
P/RPS 4.55 3.74 2.25 1.18 1.03 0.94 1.00 28.71%
P/EPS -13.40 -13.52 -32.44 28.75 17.66 19.79 -29.69 -12.41%
EY -7.46 -7.40 -3.08 3.48 5.66 5.05 -3.37 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.82 0.44 0.35 0.52 0.48 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 29/11/10 26/10/09 -
Price 0.84 0.78 1.93 0.95 0.71 1.02 0.94 -
P/RPS 4.55 3.38 2.33 1.22 1.01 1.01 0.99 28.92%
P/EPS -13.40 -12.19 -33.66 29.69 17.18 21.25 -29.37 -12.25%
EY -7.46 -8.21 -2.97 3.37 5.82 4.71 -3.40 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.85 0.46 0.34 0.56 0.47 -1.09%

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