[ILB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 38.51%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 146,607 137,489 161,373 142,122 152,841 139,589 133,064 1.62%
PBT 14,078 -382 18,901 13,413 25,812 21,279 16,584 -2.69%
Tax -4,973 -2,495 -5,054 -1,926 -3,497 -3,704 -7,063 -5.67%
NP 9,105 -2,877 13,847 11,487 22,315 17,575 9,521 -0.74%
-
NP to SH 6,947 -4,638 9,757 8,258 16,765 12,553 9,521 -5.11%
-
Tax Rate 35.32% - 26.74% 14.36% 13.55% 17.41% 42.59% -
Total Cost 137,502 140,366 147,526 130,635 130,526 122,014 123,543 1.79%
-
Net Worth 353,332 386,499 357,106 309,235 287,634 273,027 232,219 7.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 4,930 3,138 2,731 -
Div Payout % - - - - 29.41% 25.00% 28.69% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 353,332 386,499 357,106 309,235 287,634 273,027 232,219 7.24%
NOSH 192,972 193,249 195,140 175,702 164,362 156,912 136,599 5.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.21% -2.09% 8.58% 8.08% 14.60% 12.59% 7.16% -
ROE 1.97% -1.20% 2.73% 2.67% 5.83% 4.60% 4.10% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.97 71.15 82.70 80.89 92.99 88.96 97.41 -4.05%
EPS 3.60 -2.40 5.00 4.70 10.20 8.00 6.97 -10.42%
DPS 0.00 0.00 0.00 0.00 3.00 2.00 2.00 -
NAPS 1.831 2.00 1.83 1.76 1.75 1.74 1.70 1.24%
Adjusted Per Share Value based on latest NOSH - 176,615
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.17 70.50 82.74 72.87 78.37 71.57 68.23 1.62%
EPS 3.56 -2.38 5.00 4.23 8.60 6.44 4.88 -5.11%
DPS 0.00 0.00 0.00 0.00 2.53 1.61 1.40 -
NAPS 1.8117 1.9818 1.8311 1.5856 1.4749 1.40 1.1907 7.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.95 0.95 0.68 1.33 2.20 1.61 1.82 -
P/RPS 1.25 1.34 0.82 1.64 2.37 1.81 1.87 -6.49%
P/EPS 26.39 -39.58 13.60 28.30 21.57 20.13 26.11 0.17%
EY 3.79 -2.53 7.35 3.53 4.64 4.97 3.83 -0.17%
DY 0.00 0.00 0.00 0.00 1.36 1.24 1.10 -
P/NAPS 0.52 0.48 0.37 0.76 1.26 0.93 1.07 -11.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 -
Price 1.02 0.94 0.58 1.21 2.05 1.59 1.93 -
P/RPS 1.34 1.32 0.70 1.50 2.20 1.79 1.98 -6.29%
P/EPS 28.33 -39.17 11.60 25.74 20.10 19.88 27.69 0.38%
EY 3.53 -2.55 8.62 3.88 4.98 5.03 3.61 -0.37%
DY 0.00 0.00 0.00 0.00 1.46 1.26 1.04 -
P/NAPS 0.56 0.47 0.32 0.69 1.17 0.91 1.14 -11.16%

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