[ILB] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2365.5%
YoY- 148.94%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 25,791 24,527 16,307 21,653 31,480 42,411 121,744 -22.78%
PBT 14,035 -102,292 -723 3,899 -12,445 -53,263 196,432 -35.57%
Tax -388 260 -1,819 -129 -771 -543 -3,685 -31.27%
NP 13,647 -102,032 -2,542 3,770 -13,216 -53,806 192,747 -35.66%
-
NP to SH 15,267 -98,285 -9,607 5,845 -11,942 -41,134 129,732 -29.98%
-
Tax Rate 2.76% - - 3.31% - - 1.88% -
Total Cost 12,144 126,559 18,849 17,883 44,696 96,217 -71,003 -
-
Net Worth 180,021 191,800 292,194 302,289 324,892 296,545 316,853 -8.98%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 4,390 6,178 196,267 -
Div Payout % - - - - 0.00% 0.00% 151.29% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 180,021 191,800 292,194 302,289 324,892 296,545 316,853 -8.98%
NOSH 195,025 195,025 195,025 178,026 175,617 176,515 165,027 2.82%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 52.91% -416.00% -15.59% 17.41% -41.98% -126.87% 158.32% -
ROE 8.48% -51.24% -3.29% 1.93% -3.68% -13.87% 40.94% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.65 12.94 8.59 12.54 17.93 24.03 73.77 -24.50%
EPS 8.10 51.80 -5.20 3.40 -6.80 -23.30 78.60 -31.51%
DPS 0.00 0.00 0.00 0.00 2.50 3.50 118.93 -
NAPS 0.953 1.012 1.54 1.75 1.85 1.68 1.92 -11.01%
Adjusted Per Share Value based on latest NOSH - 178,026
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.22 12.58 8.36 11.10 16.14 21.75 62.42 -22.78%
EPS 7.83 -50.40 -4.93 3.00 -6.12 -21.09 66.52 -29.98%
DPS 0.00 0.00 0.00 0.00 2.25 3.17 100.64 -
NAPS 0.9231 0.9835 1.4982 1.55 1.6659 1.5205 1.6247 -8.98%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.425 0.465 0.60 0.855 0.815 0.71 0.755 -
P/RPS 3.11 3.59 6.98 6.82 4.55 2.96 1.02 20.40%
P/EPS 5.26 -0.90 -11.85 25.27 -11.99 -3.05 0.96 32.75%
EY 19.02 -111.52 -8.44 3.96 -8.34 -32.82 104.12 -24.66%
DY 0.00 0.00 0.00 0.00 3.07 4.93 157.52 -
P/NAPS 0.45 0.46 0.39 0.49 0.44 0.42 0.39 2.41%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 25/02/14 -
Price 0.30 0.435 0.625 0.825 0.81 0.70 0.695 -
P/RPS 2.20 3.36 7.27 6.58 4.52 2.91 0.94 15.21%
P/EPS 3.71 -0.84 -12.34 24.38 -11.91 -3.00 0.88 27.08%
EY 26.94 -119.21 -8.10 4.10 -8.40 -33.29 113.11 -21.25%
DY 0.00 0.00 0.00 0.00 3.09 5.00 171.12 -
P/NAPS 0.31 0.43 0.41 0.47 0.44 0.42 0.36 -2.46%

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