[ILB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 64.01%
YoY- 304.8%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 142,122 152,841 139,589 133,064 124,010 117,786 101,330 5.79%
PBT 13,413 25,812 21,279 16,584 6,729 7,387 4,178 21.44%
Tax -1,926 -3,497 -3,704 -7,063 -4,377 -5,595 -3,647 -10.09%
NP 11,487 22,315 17,575 9,521 2,352 1,792 531 66.88%
-
NP to SH 8,258 16,765 12,553 9,521 2,352 1,792 531 57.95%
-
Tax Rate 14.36% 13.55% 17.41% 42.59% 65.05% 75.74% 87.29% -
Total Cost 130,635 130,526 122,014 123,543 121,658 115,994 100,799 4.41%
-
Net Worth 309,235 287,634 273,027 232,219 194,693 166,167 186,315 8.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 4,930 3,138 2,731 - - - -
Div Payout % - 29.41% 25.00% 28.69% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 309,235 287,634 273,027 232,219 194,693 166,167 186,315 8.80%
NOSH 175,702 164,362 156,912 136,599 130,666 108,606 93,157 11.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.08% 14.60% 12.59% 7.16% 1.90% 1.52% 0.52% -
ROE 2.67% 5.83% 4.60% 4.10% 1.21% 1.08% 0.29% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.89 92.99 88.96 97.41 94.91 108.45 108.77 -4.81%
EPS 4.70 10.20 8.00 6.97 1.80 1.65 0.57 42.11%
DPS 0.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.74 1.70 1.49 1.53 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 155,481
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 72.87 78.37 71.57 68.23 63.59 60.40 51.96 5.79%
EPS 4.23 8.60 6.44 4.88 1.21 0.92 0.27 58.15%
DPS 0.00 2.53 1.61 1.40 0.00 0.00 0.00 -
NAPS 1.5856 1.4749 1.40 1.1907 0.9983 0.852 0.9553 8.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.33 2.20 1.61 1.82 0.74 0.56 0.88 -
P/RPS 1.64 2.37 1.81 1.87 0.78 0.52 0.81 12.46%
P/EPS 28.30 21.57 20.13 26.11 41.11 33.94 154.39 -24.62%
EY 3.53 4.64 4.97 3.83 2.43 2.95 0.65 32.56%
DY 0.00 1.36 1.24 1.10 0.00 0.00 0.00 -
P/NAPS 0.76 1.26 0.93 1.07 0.50 0.37 0.44 9.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 -
Price 1.21 2.05 1.59 1.93 0.70 0.55 0.87 -
P/RPS 1.50 2.20 1.79 1.98 0.74 0.51 0.80 11.03%
P/EPS 25.74 20.10 19.88 27.69 38.89 33.33 152.63 -25.66%
EY 3.88 4.98 5.03 3.61 2.57 3.00 0.66 34.32%
DY 0.00 1.46 1.26 1.04 0.00 0.00 0.00 -
P/NAPS 0.69 1.17 0.91 1.14 0.47 0.36 0.44 7.78%

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