[ILB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.25%
YoY- 31.25%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 152,841 139,589 133,064 124,010 117,786 101,330 97,365 7.80%
PBT 25,812 21,279 16,584 6,729 7,387 4,178 6,722 25.12%
Tax -3,497 -3,704 -7,063 -4,377 -5,595 -3,647 -3,752 -1.16%
NP 22,315 17,575 9,521 2,352 1,792 531 2,970 39.92%
-
NP to SH 16,765 12,553 9,521 2,352 1,792 531 2,970 33.41%
-
Tax Rate 13.55% 17.41% 42.59% 65.05% 75.74% 87.29% 55.82% -
Total Cost 130,526 122,014 123,543 121,658 115,994 100,799 94,395 5.54%
-
Net Worth 287,634 273,027 232,219 194,693 166,167 186,315 188,660 7.27%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,930 3,138 2,731 - - - - -
Div Payout % 29.41% 25.00% 28.69% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 287,634 273,027 232,219 194,693 166,167 186,315 188,660 7.27%
NOSH 164,362 156,912 136,599 130,666 108,606 93,157 93,396 9.87%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.60% 12.59% 7.16% 1.90% 1.52% 0.52% 3.05% -
ROE 5.83% 4.60% 4.10% 1.21% 1.08% 0.29% 1.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 92.99 88.96 97.41 94.91 108.45 108.77 104.25 -1.88%
EPS 10.20 8.00 6.97 1.80 1.65 0.57 3.18 21.42%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.70 1.49 1.53 2.00 2.02 -2.36%
Adjusted Per Share Value based on latest NOSH - 129,310
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 78.37 71.57 68.23 63.59 60.40 51.96 49.92 7.80%
EPS 8.60 6.44 4.88 1.21 0.92 0.27 1.52 33.47%
DPS 2.53 1.61 1.40 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.40 1.1907 0.9983 0.852 0.9553 0.9674 7.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.20 1.61 1.82 0.74 0.56 0.88 1.44 -
P/RPS 2.37 1.81 1.87 0.78 0.52 0.81 1.38 9.42%
P/EPS 21.57 20.13 26.11 41.11 33.94 154.39 45.28 -11.62%
EY 4.64 4.97 3.83 2.43 2.95 0.65 2.21 13.15%
DY 1.36 1.24 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.93 1.07 0.50 0.37 0.44 0.71 10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 -
Price 2.05 1.59 1.93 0.70 0.55 0.87 1.27 -
P/RPS 2.20 1.79 1.98 0.74 0.51 0.80 1.22 10.32%
P/EPS 20.10 19.88 27.69 38.89 33.33 152.63 39.94 -10.80%
EY 4.98 5.03 3.61 2.57 3.00 0.66 2.50 12.16%
DY 1.46 1.26 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.91 1.14 0.47 0.36 0.44 0.63 10.86%

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