[ILB] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 7815.29%
YoY- 1024.18%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 55,440 35,708 10,116 27,988 26,540 25,056 14,660 24.80%
PBT 12,484 -2,088 3,100 -9,492 -9,492 -6,760 -29,844 -
Tax -660 -944 -376 32 32 -876 0 -
NP 11,824 -3,032 2,724 -9,460 -9,460 -7,636 -29,844 -
-
NP to SH 13,456 -1,456 2,192 -6,032 -10,180 -11,596 -28,700 -
-
Tax Rate 5.29% - 12.13% - - - - -
Total Cost 43,616 38,740 7,392 37,448 36,000 32,692 44,504 -0.33%
-
Net Worth 221,012 219,123 217,234 181,155 187,369 282,708 288,708 -4.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 221,012 219,123 217,234 181,155 187,369 282,708 288,708 -4.35%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 170,833 2.23%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 21.33% -8.49% 26.93% -33.80% -35.64% -30.48% -203.57% -
ROE 6.09% -0.66% 1.01% -3.33% -5.43% -4.10% -9.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.35 18.90 5.36 14.82 14.05 13.21 8.58 22.73%
EPS 7.20 -0.80 1.20 -3.20 -5.20 -6.00 -16.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 0.959 0.9919 1.49 1.69 -5.94%
Adjusted Per Share Value based on latest NOSH - 195,025
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.43 18.31 5.19 14.35 13.61 12.85 7.52 24.80%
EPS 6.90 -0.75 1.12 -3.09 -5.22 -5.95 -14.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1333 1.1236 1.1139 0.9289 0.9607 1.4496 1.4804 -4.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.45 0.375 0.51 0.29 0.39 0.61 0.895 -
P/RPS 1.53 1.98 9.52 1.96 2.78 4.62 10.43 -27.36%
P/EPS 6.32 -48.65 43.95 -9.08 -7.24 -9.98 -5.33 -
EY 15.83 -2.06 2.28 -11.01 -13.82 -10.02 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.44 0.30 0.39 0.41 0.53 -5.39%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 27/05/22 20/05/21 17/06/20 17/05/19 15/05/18 26/05/17 -
Price 0.43 0.56 0.47 0.31 0.375 0.58 0.81 -
P/RPS 1.47 2.96 8.78 2.09 2.67 4.39 9.44 -26.64%
P/EPS 6.04 -72.65 40.50 -9.71 -6.96 -9.49 -4.82 -
EY 16.57 -1.38 2.47 -10.30 -14.37 -10.54 -20.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.41 0.32 0.38 0.39 0.48 -4.24%

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