[ILB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17.85%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 98,297 146,607 137,489 161,373 142,122 152,841 139,589 -5.67%
PBT 10,909 14,078 -382 18,901 13,413 25,812 21,279 -10.53%
Tax -2,531 -4,973 -2,495 -5,054 -1,926 -3,497 -3,704 -6.14%
NP 8,378 9,105 -2,877 13,847 11,487 22,315 17,575 -11.61%
-
NP to SH 5,759 6,947 -4,638 9,757 8,258 16,765 12,553 -12.17%
-
Tax Rate 23.20% 35.32% - 26.74% 14.36% 13.55% 17.41% -
Total Cost 89,919 137,502 140,366 147,526 130,635 130,526 122,014 -4.95%
-
Net Worth 384,552 353,332 386,499 357,106 309,235 287,634 273,027 5.87%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 4,930 3,138 -
Div Payout % - - - - - 29.41% 25.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 384,552 353,332 386,499 357,106 309,235 287,634 273,027 5.87%
NOSH 185,774 192,972 193,249 195,140 175,702 164,362 156,912 2.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.52% 6.21% -2.09% 8.58% 8.08% 14.60% 12.59% -
ROE 1.50% 1.97% -1.20% 2.73% 2.67% 5.83% 4.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 52.91 75.97 71.15 82.70 80.89 92.99 88.96 -8.29%
EPS 3.10 3.60 -2.40 5.00 4.70 10.20 8.00 -14.60%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.00 -
NAPS 2.07 1.831 2.00 1.83 1.76 1.75 1.74 2.93%
Adjusted Per Share Value based on latest NOSH - 184,749
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.40 75.17 70.50 82.74 72.87 78.37 71.57 -5.67%
EPS 2.95 3.56 -2.38 5.00 4.23 8.60 6.44 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 2.53 1.61 -
NAPS 1.9718 1.8117 1.9818 1.8311 1.5856 1.4749 1.40 5.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.73 0.95 0.95 0.68 1.33 2.20 1.61 -
P/RPS 1.38 1.25 1.34 0.82 1.64 2.37 1.81 -4.41%
P/EPS 23.55 26.39 -39.58 13.60 28.30 21.57 20.13 2.64%
EY 4.25 3.79 -2.53 7.35 3.53 4.64 4.97 -2.57%
DY 0.00 0.00 0.00 0.00 0.00 1.36 1.24 -
P/NAPS 0.35 0.52 0.48 0.37 0.76 1.26 0.93 -15.02%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 29/11/10 26/10/09 25/11/08 27/11/07 22/11/06 14/11/05 -
Price 0.71 1.02 0.94 0.58 1.21 2.05 1.59 -
P/RPS 1.34 1.34 1.32 0.70 1.50 2.20 1.79 -4.70%
P/EPS 22.90 28.33 -39.17 11.60 25.74 20.10 19.88 2.38%
EY 4.37 3.53 -2.55 8.62 3.88 4.98 5.03 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 1.46 1.26 -
P/NAPS 0.34 0.56 0.47 0.32 0.69 1.17 0.91 -15.12%

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