[ILB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 60.28%
YoY- 448.58%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 102,619 89,636 88,595 76,403 79,672 68,404 63,615 8.29%
PBT 16,169 12,848 10,701 4,824 4,598 2,464 3,627 28.27%
Tax -2,484 -2,394 -4,896 -3,085 -4,281 -2,316 -2,842 -2.21%
NP 13,685 10,454 5,805 1,739 317 148 785 60.99%
-
NP to SH 9,663 7,704 5,805 1,739 317 148 785 51.92%
-
Tax Rate 15.36% 18.63% 45.75% 63.95% 93.11% 93.99% 78.36% -
Total Cost 88,934 79,182 82,790 74,664 79,355 68,256 62,830 5.95%
-
Net Worth 285,058 268,853 225,308 216,923 150,575 184,075 186,904 7.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,831 3,144 - - - - - -
Div Payout % 50.00% 40.82% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 285,058 268,853 225,308 216,923 150,575 184,075 186,904 7.28%
NOSH 161,050 157,224 132,534 130,676 99,062 92,500 93,452 9.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.34% 11.66% 6.55% 2.28% 0.40% 0.22% 1.23% -
ROE 3.39% 2.87% 2.58% 0.80% 0.21% 0.08% 0.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 63.72 57.01 66.85 58.47 80.43 73.95 68.07 -1.09%
EPS 6.00 4.90 4.38 1.33 0.32 0.16 0.84 38.75%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.70 1.66 1.52 1.99 2.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 130,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 52.62 45.96 45.43 39.18 40.85 35.07 32.62 8.29%
EPS 4.95 3.95 2.98 0.89 0.16 0.08 0.40 52.05%
DPS 2.48 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4616 1.3786 1.1553 1.1123 0.7721 0.9439 0.9584 7.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.99 1.65 1.77 0.68 0.64 0.80 2.00 -
P/RPS 3.12 2.89 2.65 1.16 0.80 1.08 2.94 0.99%
P/EPS 33.17 33.67 40.41 51.10 200.00 500.00 238.10 -27.98%
EY 3.02 2.97 2.47 1.96 0.50 0.20 0.42 38.90%
DY 1.51 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 1.04 0.41 0.42 0.40 1.00 1.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 28/08/01 28/08/00 -
Price 2.14 1.70 1.74 0.79 0.60 1.00 1.96 -
P/RPS 3.36 2.98 2.60 1.35 0.75 1.35 2.88 2.60%
P/EPS 35.67 34.69 39.73 59.36 187.50 625.00 233.33 -26.86%
EY 2.80 2.88 2.52 1.68 0.53 0.16 0.43 36.63%
DY 1.40 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 1.02 0.48 0.39 0.50 0.98 3.57%

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