[ILB] YoY Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 123.97%
YoY- 14.12%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 46,181 16,275 14,761 12,593 25,791 24,527 16,307 18.93%
PBT 743 -1,553 13,011 50,825 14,035 -102,292 -723 -
Tax -225 -837 -569 -636 -388 260 -1,819 -29.40%
NP 518 -2,390 12,442 50,189 13,647 -102,032 -2,542 -
-
NP to SH 194 170 8,321 34,453 15,267 -98,285 -9,607 -
-
Tax Rate 30.28% - 4.37% 1.25% 2.76% - - -
Total Cost 45,663 18,665 2,319 -37,596 12,144 126,559 18,849 15.88%
-
Net Worth 219,123 217,234 219,123 215,345 180,021 191,800 292,194 -4.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 219,123 217,234 219,123 215,345 180,021 191,800 292,194 -4.68%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.12% -14.69% 84.29% 398.55% 52.91% -416.00% -15.59% -
ROE 0.09% 0.08% 3.80% 16.00% 8.48% -51.24% -3.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.45 8.62 7.81 6.67 13.65 12.94 8.59 19.03%
EPS 0.10 0.10 4.40 18.20 8.10 51.80 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.14 0.953 1.012 1.54 -4.61%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 23.68 8.35 7.57 6.46 13.22 12.58 8.36 18.94%
EPS 0.10 0.09 4.27 17.67 7.83 -50.40 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1236 1.1139 1.1236 1.1042 0.9231 0.9835 1.4982 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.46 0.375 0.56 0.425 0.465 0.60 -
P/RPS 3.03 5.34 4.80 8.40 3.11 3.59 6.98 -12.97%
P/EPS 720.55 511.14 8.51 3.07 5.26 -0.90 -11.85 -
EY 0.14 0.20 11.75 32.57 19.02 -111.52 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.32 0.49 0.45 0.46 0.39 8.60%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 05/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.675 0.435 0.36 0.575 0.30 0.435 0.625 -
P/RPS 2.76 5.05 4.61 8.63 2.20 3.36 7.27 -14.90%
P/EPS 657.26 483.36 8.17 3.15 3.71 -0.84 -12.34 -
EY 0.15 0.21 12.24 31.72 26.94 -119.21 -8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.31 0.50 0.31 0.43 0.41 5.94%

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