[ILB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 107.21%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 101,721 93,285 102,619 89,636 88,595 76,403 79,672 4.15%
PBT 12,712 9,472 16,169 12,848 10,701 4,824 4,598 18.45%
Tax -1,815 -1,279 -2,484 -2,394 -4,896 -3,085 -4,281 -13.31%
NP 10,897 8,193 13,685 10,454 5,805 1,739 317 80.22%
-
NP to SH 8,279 5,962 9,663 7,704 5,805 1,739 317 72.16%
-
Tax Rate 14.28% 13.50% 15.36% 18.63% 45.75% 63.95% 93.11% -
Total Cost 90,824 85,092 88,934 79,182 82,790 74,664 79,355 2.27%
-
Net Worth 341,015 306,867 285,058 268,853 225,308 216,923 150,575 14.58%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 4,831 3,144 - - - -
Div Payout % - - 50.00% 40.82% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 341,015 306,867 285,058 268,853 225,308 216,923 150,575 14.58%
NOSH 197,119 175,352 161,050 157,224 132,534 130,676 99,062 12.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.71% 8.78% 13.34% 11.66% 6.55% 2.28% 0.40% -
ROE 2.43% 1.94% 3.39% 2.87% 2.58% 0.80% 0.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 51.60 53.20 63.72 57.01 66.85 58.47 80.43 -7.12%
EPS 4.20 3.40 6.00 4.90 4.38 1.33 0.32 53.52%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.77 1.71 1.70 1.66 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 159,440
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 52.16 47.83 52.62 45.96 45.43 39.18 40.85 4.15%
EPS 4.25 3.06 4.95 3.95 2.98 0.89 0.16 72.64%
DPS 0.00 0.00 2.48 1.61 0.00 0.00 0.00 -
NAPS 1.7486 1.5735 1.4616 1.3786 1.1553 1.1123 0.7721 14.58%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.82 1.66 1.99 1.65 1.77 0.68 0.64 -
P/RPS 1.59 3.12 3.12 2.89 2.65 1.16 0.80 12.11%
P/EPS 19.52 48.82 33.17 33.67 40.41 51.10 200.00 -32.12%
EY 5.12 2.05 3.02 2.97 2.47 1.96 0.50 47.30%
DY 0.00 0.00 1.51 1.21 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 1.12 0.96 1.04 0.41 0.42 1.89%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 -
Price 0.81 1.62 2.14 1.70 1.74 0.79 0.60 -
P/RPS 1.57 3.05 3.36 2.98 2.60 1.35 0.75 13.09%
P/EPS 19.29 47.65 35.67 34.69 39.73 59.36 187.50 -31.52%
EY 5.19 2.10 2.80 2.88 2.52 1.68 0.53 46.21%
DY 0.00 0.00 1.40 1.18 0.00 0.00 0.00 -
P/NAPS 0.47 0.93 1.21 0.99 1.02 0.48 0.39 3.15%

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