[ILB] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 62.54%
YoY- 92.98%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 133,774 178,920 114,107 214,240 190,814 197,787 190,503 -5.71%
PBT 18,542 23,645 10,417 31,934 14,865 31,654 30,598 -8.00%
Tax -4,400 -4,790 -7,957 -7,119 -1,750 -200 -4,555 -0.57%
NP 14,142 18,855 2,460 24,815 13,115 31,454 26,043 -9.67%
-
NP to SH 12,337 18,668 -4,121 15,859 8,218 24,477 18,335 -6.38%
-
Tax Rate 23.73% 20.26% 76.38% 22.29% 11.77% 0.63% 14.89% -
Total Cost 119,632 160,065 111,647 189,425 177,699 166,333 164,460 -5.16%
-
Net Worth 382,809 368,168 379,025 397,453 306,696 292,712 280,409 5.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,071 16,131 5,629 3,915 5,444 9,866 6,336 6.16%
Div Payout % 73.53% 86.41% 0.00% 24.69% 66.25% 40.31% 34.56% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 382,809 368,168 379,025 397,453 306,696 292,712 280,409 5.32%
NOSH 181,426 189,777 187,636 195,790 181,477 164,445 158,423 2.28%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.57% 10.54% 2.16% 11.58% 6.87% 15.90% 13.67% -
ROE 3.22% 5.07% -1.09% 3.99% 2.68% 8.36% 6.54% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 73.73 94.28 60.81 109.42 105.14 120.28 120.25 -7.82%
EPS 6.80 9.80 -2.20 8.10 4.50 14.80 11.60 -8.51%
DPS 5.00 8.50 3.00 2.00 3.00 6.00 4.00 3.78%
NAPS 2.11 1.94 2.02 2.03 1.69 1.78 1.77 2.97%
Adjusted Per Share Value based on latest NOSH - 196,838
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.59 91.74 58.51 109.85 97.84 101.42 97.68 -5.71%
EPS 6.33 9.57 -2.11 8.13 4.21 12.55 9.40 -6.37%
DPS 4.65 8.27 2.89 2.01 2.79 5.06 3.25 6.14%
NAPS 1.9629 1.8878 1.9435 2.038 1.5726 1.5009 1.4378 5.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.68 1.00 0.88 0.54 1.15 2.00 1.44 -
P/RPS 0.92 1.06 1.45 0.49 1.09 1.66 1.20 -4.32%
P/EPS 9.49 10.17 -40.07 6.67 25.40 13.44 12.44 -4.40%
EY 10.54 9.84 -2.50 15.00 3.94 7.44 8.04 4.61%
DY 12.50 8.50 3.41 3.70 2.61 3.00 2.78 28.45%
P/NAPS 0.32 0.52 0.44 0.27 0.68 1.12 0.81 -14.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 23/02/09 19/02/08 27/02/07 10/03/06 -
Price 0.80 1.00 0.94 0.55 0.89 2.01 1.70 -
P/RPS 1.08 1.06 1.55 0.50 0.85 1.67 1.41 -4.34%
P/EPS 11.16 10.17 -42.80 6.79 19.65 13.50 14.69 -4.47%
EY 8.96 9.84 -2.34 14.73 5.09 7.41 6.81 4.67%
DY 10.63 8.50 3.19 3.64 3.37 2.99 2.35 28.58%
P/NAPS 0.38 0.52 0.47 0.27 0.53 1.13 0.96 -14.30%

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