[ILB] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.98%
YoY- 226.5%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 190,814 197,787 190,503 178,255 165,334 157,112 133,774 6.09%
PBT 14,865 31,654 30,598 20,489 11,373 6,373 -1,879 -
Tax -1,750 -200 -4,555 -6,528 -7,097 -5,647 1,879 -
NP 13,115 31,454 26,043 13,961 4,276 726 0 -
-
NP to SH 8,218 24,477 18,335 13,961 4,276 726 -5,779 -
-
Tax Rate 11.77% 0.63% 14.89% 31.86% 62.40% 88.61% - -
Total Cost 177,699 166,333 164,460 164,294 161,058 156,386 133,774 4.84%
-
Net Worth 306,696 292,712 280,409 237,153 216,884 172,425 181,118 9.17%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,444 9,866 6,336 2,823 - - - -
Div Payout % 66.25% 40.31% 34.56% 20.22% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 306,696 292,712 280,409 237,153 216,884 172,425 181,118 9.17%
NOSH 181,477 164,445 158,423 141,162 130,653 113,437 93,360 11.70%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.87% 15.90% 13.67% 7.83% 2.59% 0.46% 0.00% -
ROE 2.68% 8.36% 6.54% 5.89% 1.97% 0.42% -3.19% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 105.14 120.28 120.25 126.28 126.54 138.50 143.29 -5.02%
EPS 4.50 14.80 11.60 9.89 3.27 0.64 -6.19 -
DPS 3.00 6.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.78 1.77 1.68 1.66 1.52 1.94 -2.27%
Adjusted Per Share Value based on latest NOSH - 150,508
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 97.84 101.42 97.68 91.40 84.78 80.56 68.59 6.09%
EPS 4.21 12.55 9.40 7.16 2.19 0.37 -2.96 -
DPS 2.79 5.06 3.25 1.45 0.00 0.00 0.00 -
NAPS 1.5726 1.5009 1.4378 1.216 1.1121 0.8841 0.9287 9.17%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.15 2.00 1.44 1.81 0.72 0.51 0.82 -
P/RPS 1.09 1.66 1.20 1.43 0.57 0.37 0.57 11.40%
P/EPS 25.40 13.44 12.44 18.30 22.00 79.69 -13.25 -
EY 3.94 7.44 8.04 5.46 4.55 1.25 -7.55 -
DY 2.61 3.00 2.78 1.10 0.00 0.00 0.00 -
P/NAPS 0.68 1.12 0.81 1.08 0.43 0.34 0.42 8.35%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 26/02/02 -
Price 0.89 2.01 1.70 1.92 1.19 0.48 1.09 -
P/RPS 0.85 1.67 1.41 1.52 0.94 0.35 0.76 1.88%
P/EPS 19.65 13.50 14.69 19.41 36.36 75.00 -17.61 -
EY 5.09 7.41 6.81 5.15 2.75 1.33 -5.68 -
DY 3.37 2.99 2.35 1.04 0.00 0.00 0.00 -
P/NAPS 0.53 1.13 0.96 1.14 0.72 0.32 0.56 -0.91%

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