[ILB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 6.53%
YoY- 71.97%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 192,684 181,480 201,964 171,052 178,436 147,844 146,924 4.61%
PBT 22,468 14,676 30,092 23,396 18,956 9,844 9,080 16.28%
Tax -2,488 -1,584 -4,160 -8,524 -10,308 -5,504 -5,968 -13.55%
NP 19,980 13,092 25,932 14,872 8,648 4,340 3,112 36.29%
-
NP to SH 15,272 9,572 17,732 14,872 8,648 4,340 3,112 30.32%
-
Tax Rate 11.07% 10.79% 13.82% 36.43% 54.38% 55.91% 65.73% -
Total Cost 172,704 168,388 176,032 156,180 169,788 143,504 143,812 3.09%
-
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
NOSH 200,947 170,928 158,321 156,877 131,030 130,722 93,734 13.53%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.37% 7.21% 12.84% 8.69% 4.85% 2.94% 2.12% -
ROE 4.44% 3.24% 6.26% 5.61% 3.95% 2.24% 1.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 95.89 106.17 127.57 109.04 136.18 113.10 156.74 -7.85%
EPS 7.60 5.60 11.20 9.60 6.60 3.32 3.32 14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.79 1.69 1.67 1.48 1.95 -2.16%
Adjusted Per Share Value based on latest NOSH - 156,877
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 98.80 93.05 103.56 87.71 91.49 75.81 75.34 4.61%
EPS 7.83 4.91 9.09 7.63 4.43 2.23 1.60 30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7619 1.5162 1.4531 1.3594 1.122 0.992 0.9372 11.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.73 2.00 1.76 1.81 1.56 0.50 1.21 -
P/RPS 0.76 1.88 1.38 1.66 1.15 0.44 0.77 -0.21%
P/EPS 9.61 35.71 15.71 19.09 23.64 15.06 36.45 -19.90%
EY 10.41 2.80 6.36 5.24 4.23 6.64 2.74 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.16 0.98 1.07 0.93 0.34 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 -
Price 0.83 1.95 1.90 1.90 1.68 0.51 0.78 -
P/RPS 0.87 1.84 1.49 1.74 1.23 0.45 0.50 9.66%
P/EPS 10.92 34.82 16.96 20.04 25.45 15.36 23.49 -11.97%
EY 9.16 2.87 5.89 4.99 3.93 6.51 4.26 13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.13 1.06 1.12 1.01 0.34 0.40 3.43%

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