[ILB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 497.8%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 201,964 171,052 178,436 147,844 146,924 131,348 127,304 7.99%
PBT 30,092 23,396 18,956 9,844 9,080 8,252 8,104 24.42%
Tax -4,160 -8,524 -10,308 -5,504 -5,968 -4,960 -5,684 -5.06%
NP 25,932 14,872 8,648 4,340 3,112 3,292 2,420 48.45%
-
NP to SH 17,732 14,872 8,648 4,340 3,112 3,292 2,420 39.34%
-
Tax Rate 13.82% 36.43% 54.38% 55.91% 65.73% 60.11% 70.14% -
Total Cost 176,032 156,180 169,788 143,504 143,812 128,056 124,884 5.88%
-
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
NOSH 158,321 156,877 131,030 130,722 93,734 93,522 93,076 9.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.84% 8.69% 4.85% 2.94% 2.12% 2.51% 1.90% -
ROE 6.26% 5.61% 3.95% 2.24% 1.70% 1.76% 1.30% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 127.57 109.04 136.18 113.10 156.74 140.45 136.77 -1.15%
EPS 11.20 9.60 6.60 3.32 3.32 3.52 2.60 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.69 1.67 1.48 1.95 2.00 2.00 -1.83%
Adjusted Per Share Value based on latest NOSH - 130,722
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 103.56 87.71 91.49 75.81 75.34 67.35 65.28 7.99%
EPS 9.09 7.63 4.43 2.23 1.60 1.69 1.24 39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4531 1.3594 1.122 0.992 0.9372 0.9591 0.9545 7.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.76 1.81 1.56 0.50 1.21 0.93 2.97 -
P/RPS 1.38 1.66 1.15 0.44 0.77 0.66 2.17 -7.26%
P/EPS 15.71 19.09 23.64 15.06 36.45 26.42 114.23 -28.14%
EY 6.36 5.24 4.23 6.64 2.74 3.78 0.88 39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.93 0.34 0.62 0.47 1.49 -6.74%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 25/05/01 30/05/00 -
Price 1.90 1.90 1.68 0.51 0.78 0.80 2.21 -
P/RPS 1.49 1.74 1.23 0.45 0.50 0.57 1.62 -1.38%
P/EPS 16.96 20.04 25.45 15.36 23.49 22.73 85.00 -23.54%
EY 5.89 4.99 3.93 6.51 4.26 4.40 1.18 30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.01 0.34 0.40 0.40 1.11 -0.76%

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