[ILB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.55%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 214,240 190,814 197,787 190,503 178,255 165,334 157,112 5.29%
PBT 31,934 14,865 31,654 30,598 20,489 11,373 6,373 30.78%
Tax -7,119 -1,750 -200 -4,555 -6,528 -7,097 -5,647 3.93%
NP 24,815 13,115 31,454 26,043 13,961 4,276 726 80.05%
-
NP to SH 15,859 8,218 24,477 18,335 13,961 4,276 726 67.11%
-
Tax Rate 22.29% 11.77% 0.63% 14.89% 31.86% 62.40% 88.61% -
Total Cost 189,425 177,699 166,333 164,460 164,294 161,058 156,386 3.24%
-
Net Worth 397,453 306,696 292,712 280,409 237,153 216,884 172,425 14.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,915 5,444 9,866 6,336 2,823 - - -
Div Payout % 24.69% 66.25% 40.31% 34.56% 20.22% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 397,453 306,696 292,712 280,409 237,153 216,884 172,425 14.91%
NOSH 195,790 181,477 164,445 158,423 141,162 130,653 113,437 9.51%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.58% 6.87% 15.90% 13.67% 7.83% 2.59% 0.46% -
ROE 3.99% 2.68% 8.36% 6.54% 5.89% 1.97% 0.42% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 109.42 105.14 120.28 120.25 126.28 126.54 138.50 -3.84%
EPS 8.10 4.50 14.80 11.60 9.89 3.27 0.64 52.59%
DPS 2.00 3.00 6.00 4.00 2.00 0.00 0.00 -
NAPS 2.03 1.69 1.78 1.77 1.68 1.66 1.52 4.93%
Adjusted Per Share Value based on latest NOSH - 161,605
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 109.85 97.84 101.42 97.68 91.40 84.78 80.56 5.29%
EPS 8.13 4.21 12.55 9.40 7.16 2.19 0.37 67.28%
DPS 2.01 2.79 5.06 3.25 1.45 0.00 0.00 -
NAPS 2.038 1.5726 1.5009 1.4378 1.216 1.1121 0.8841 14.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.15 2.00 1.44 1.81 0.72 0.51 -
P/RPS 0.49 1.09 1.66 1.20 1.43 0.57 0.37 4.78%
P/EPS 6.67 25.40 13.44 12.44 18.30 22.00 79.69 -33.83%
EY 15.00 3.94 7.44 8.04 5.46 4.55 1.25 51.25%
DY 3.70 2.61 3.00 2.78 1.10 0.00 0.00 -
P/NAPS 0.27 0.68 1.12 0.81 1.08 0.43 0.34 -3.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 -
Price 0.55 0.89 2.01 1.70 1.92 1.19 0.48 -
P/RPS 0.50 0.85 1.67 1.41 1.52 0.94 0.35 6.11%
P/EPS 6.79 19.65 13.50 14.69 19.41 36.36 75.00 -32.96%
EY 14.73 5.09 7.41 6.81 5.15 2.75 1.33 49.24%
DY 3.64 3.37 2.99 2.35 1.04 0.00 0.00 -
P/NAPS 0.27 0.53 1.13 0.96 1.14 0.72 0.32 -2.78%

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