[ILB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.15%
YoY- -125.99%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 137,923 133,774 178,920 114,107 214,240 190,814 197,787 -5.82%
PBT 7,008 18,542 23,645 10,417 31,934 14,865 31,654 -22.20%
Tax -5,571 -4,400 -4,790 -7,957 -7,119 -1,750 -200 74.01%
NP 1,437 14,142 18,855 2,460 24,815 13,115 31,454 -40.18%
-
NP to SH -102 12,337 18,668 -4,121 15,859 8,218 24,477 -
-
Tax Rate 79.49% 23.73% 20.26% 76.38% 22.29% 11.77% 0.63% -
Total Cost 136,486 119,632 160,065 111,647 189,425 177,699 166,333 -3.23%
-
Net Worth 364,841 382,809 368,168 379,025 397,453 306,696 292,712 3.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,564 9,071 16,131 5,629 3,915 5,444 9,866 -2.32%
Div Payout % 0.00% 73.53% 86.41% 0.00% 24.69% 66.25% 40.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 364,841 382,809 368,168 379,025 397,453 306,696 292,712 3.73%
NOSH 195,025 181,426 189,777 187,636 195,790 181,477 164,445 2.88%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.04% 10.57% 10.54% 2.16% 11.58% 6.87% 15.90% -
ROE -0.03% 3.22% 5.07% -1.09% 3.99% 2.68% 8.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 80.52 73.73 94.28 60.81 109.42 105.14 120.28 -6.46%
EPS -0.10 6.80 9.80 -2.20 8.10 4.50 14.80 -
DPS 5.00 5.00 8.50 3.00 2.00 3.00 6.00 -2.99%
NAPS 2.13 2.11 1.94 2.02 2.03 1.69 1.78 3.03%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.72 68.59 91.74 58.51 109.85 97.84 101.42 -5.82%
EPS -0.05 6.33 9.57 -2.11 8.13 4.21 12.55 -
DPS 4.39 4.65 8.27 2.89 2.01 2.79 5.06 -2.33%
NAPS 1.8707 1.9629 1.8878 1.9435 2.038 1.5726 1.5009 3.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.68 1.00 0.88 0.54 1.15 2.00 -
P/RPS 1.12 0.92 1.06 1.45 0.49 1.09 1.66 -6.34%
P/EPS -1,511.36 9.49 10.17 -40.07 6.67 25.40 13.44 -
EY -0.07 10.54 9.84 -2.50 15.00 3.94 7.44 -
DY 5.56 12.50 8.50 3.41 3.70 2.61 3.00 10.82%
P/NAPS 0.42 0.32 0.52 0.44 0.27 0.68 1.12 -15.06%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 23/02/10 23/02/09 19/02/08 27/02/07 -
Price 0.90 0.80 1.00 0.94 0.55 0.89 2.01 -
P/RPS 1.12 1.08 1.06 1.55 0.50 0.85 1.67 -6.43%
P/EPS -1,511.36 11.16 10.17 -42.80 6.79 19.65 13.50 -
EY -0.07 8.96 9.84 -2.34 14.73 5.09 7.41 -
DY 5.56 10.63 8.50 3.19 3.64 3.37 2.99 10.88%
P/NAPS 0.42 0.38 0.52 0.47 0.27 0.53 1.13 -15.19%

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