[ILB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.69%
YoY- -185.69%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 70,409 62,132 96,580 90,582 101,721 93,285 102,619 -6.07%
PBT 2,392 3,524 9,404 -5,638 12,712 9,472 16,169 -27.25%
Tax -2,107 -1,092 -2,791 -629 -1,815 -1,279 -2,484 -2.70%
NP 285 2,432 6,613 -6,267 10,897 8,193 13,685 -47.51%
-
NP to SH -18 1,767 5,009 -7,094 8,279 5,962 9,663 -
-
Tax Rate 88.09% 30.99% 29.68% - 14.28% 13.50% 15.36% -
Total Cost 70,124 59,700 89,967 96,849 90,824 85,092 88,934 -3.87%
-
Net Worth 385,604 337,496 364,115 394,111 341,015 306,867 285,058 5.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 4,831 -
Div Payout % - - - - - - 50.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 385,604 337,496 364,115 394,111 341,015 306,867 285,058 5.15%
NOSH 184,499 176,700 192,653 197,055 197,119 175,352 161,050 2.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.40% 3.91% 6.85% -6.92% 10.71% 8.78% 13.34% -
ROE 0.00% 0.52% 1.38% -1.80% 2.43% 1.94% 3.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.16 35.16 50.13 45.97 51.60 53.20 63.72 -8.18%
EPS 0.00 1.00 2.60 -3.60 4.20 3.40 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.09 1.91 1.89 2.00 1.73 1.75 1.77 2.80%
Adjusted Per Share Value based on latest NOSH - 193,833
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.10 31.86 49.52 46.45 52.16 47.83 52.62 -6.08%
EPS -0.01 0.91 2.57 -3.64 4.25 3.06 4.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
NAPS 1.9772 1.7305 1.867 2.0208 1.7486 1.5735 1.4616 5.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.87 0.88 0.91 0.95 0.82 1.66 1.99 -
P/RPS 2.28 2.50 1.82 2.07 1.59 3.12 3.12 -5.08%
P/EPS -8,917.50 88.00 35.00 -26.39 19.52 48.82 33.17 -
EY -0.01 1.14 2.86 -3.79 5.12 2.05 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 0.42 0.46 0.48 0.48 0.47 0.95 1.12 -15.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 15/08/11 16/08/10 30/07/09 11/08/08 06/08/07 06/09/06 -
Price 0.96 0.80 0.96 1.00 0.81 1.62 2.14 -
P/RPS 2.52 2.28 1.91 2.18 1.57 3.05 3.36 -4.67%
P/EPS -9,840.00 80.00 36.92 -27.78 19.29 47.65 35.67 -
EY -0.01 1.25 2.71 -3.60 5.19 2.10 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.46 0.42 0.51 0.50 0.47 0.93 1.21 -14.87%

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