[ILB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.94%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 161,373 142,122 152,841 139,589 133,064 124,010 117,786 5.38%
PBT 18,901 13,413 25,812 21,279 16,584 6,729 7,387 16.93%
Tax -5,054 -1,926 -3,497 -3,704 -7,063 -4,377 -5,595 -1.67%
NP 13,847 11,487 22,315 17,575 9,521 2,352 1,792 40.56%
-
NP to SH 9,757 8,258 16,765 12,553 9,521 2,352 1,792 32.60%
-
Tax Rate 26.74% 14.36% 13.55% 17.41% 42.59% 65.05% 75.74% -
Total Cost 147,526 130,635 130,526 122,014 123,543 121,658 115,994 4.08%
-
Net Worth 357,106 309,235 287,634 273,027 232,219 194,693 166,167 13.58%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 4,930 3,138 2,731 - - -
Div Payout % - - 29.41% 25.00% 28.69% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 357,106 309,235 287,634 273,027 232,219 194,693 166,167 13.58%
NOSH 195,140 175,702 164,362 156,912 136,599 130,666 108,606 10.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.58% 8.08% 14.60% 12.59% 7.16% 1.90% 1.52% -
ROE 2.73% 2.67% 5.83% 4.60% 4.10% 1.21% 1.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.70 80.89 92.99 88.96 97.41 94.91 108.45 -4.41%
EPS 5.00 4.70 10.20 8.00 6.97 1.80 1.65 20.27%
DPS 0.00 0.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.83 1.76 1.75 1.74 1.70 1.49 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 161,633
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.74 72.87 78.37 71.57 68.23 63.59 60.40 5.38%
EPS 5.00 4.23 8.60 6.44 4.88 1.21 0.92 32.56%
DPS 0.00 0.00 2.53 1.61 1.40 0.00 0.00 -
NAPS 1.8311 1.5856 1.4749 1.40 1.1907 0.9983 0.852 13.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.68 1.33 2.20 1.61 1.82 0.74 0.56 -
P/RPS 0.82 1.64 2.37 1.81 1.87 0.78 0.52 7.87%
P/EPS 13.60 28.30 21.57 20.13 26.11 41.11 33.94 -14.12%
EY 7.35 3.53 4.64 4.97 3.83 2.43 2.95 16.41%
DY 0.00 0.00 1.36 1.24 1.10 0.00 0.00 -
P/NAPS 0.37 0.76 1.26 0.93 1.07 0.50 0.37 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 -
Price 0.58 1.21 2.05 1.59 1.93 0.70 0.55 -
P/RPS 0.70 1.50 2.20 1.79 1.98 0.74 0.51 5.41%
P/EPS 11.60 25.74 20.10 19.88 27.69 38.89 33.33 -16.11%
EY 8.62 3.88 4.98 5.03 3.61 2.57 3.00 19.21%
DY 0.00 0.00 1.46 1.26 1.04 0.00 0.00 -
P/NAPS 0.32 0.69 1.17 0.91 1.14 0.47 0.36 -1.94%

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