[ILB] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 7.21%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 53,550 47,915 52,128 46,873 43,986 39,442 42,941 3.74%
PBT 7,095 5,803 8,646 6,999 5,962 2,363 2,328 20.38%
Tax -1,193 -883 -1,444 -1,485 -2,319 -1,709 -2,328 -10.53%
NP 5,902 4,920 7,202 5,514 3,643 654 0 -
-
NP to SH 4,461 3,569 5,230 3,986 3,643 654 -461 -
-
Tax Rate 16.81% 15.22% 16.70% 21.22% 38.90% 72.32% 100.00% -
Total Cost 47,648 42,995 44,926 41,359 40,343 38,788 42,941 1.74%
-
Net Worth 335,544 312,287 289,284 272,642 227,687 193,584 155,715 13.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 4,903 3,188 - - - -
Div Payout % - - 93.75% 80.00% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 335,544 312,287 289,284 272,642 227,687 193,584 155,715 13.63%
NOSH 193,956 178,450 163,437 159,440 133,933 130,800 102,444 11.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.02% 10.27% 13.82% 11.76% 8.28% 1.66% 0.00% -
ROE 1.33% 1.14% 1.81% 1.46% 1.60% 0.34% -0.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.61 26.85 31.89 29.40 32.84 30.15 41.92 -6.71%
EPS 2.30 2.00 3.20 2.50 2.72 0.50 -0.45 -
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.77 1.71 1.70 1.48 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 159,440
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.46 24.57 26.73 24.03 22.55 20.22 22.02 3.74%
EPS 2.29 1.83 2.68 2.04 1.87 0.34 -0.24 -
DPS 0.00 0.00 2.51 1.64 0.00 0.00 0.00 -
NAPS 1.7205 1.6013 1.4833 1.398 1.1675 0.9926 0.7984 13.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.82 1.66 1.99 1.65 1.77 0.68 0.64 -
P/RPS 2.97 6.18 6.24 5.61 5.39 2.26 1.53 11.67%
P/EPS 35.65 83.00 62.19 66.00 65.07 136.00 -142.22 -
EY 2.80 1.20 1.61 1.52 1.54 0.74 -0.70 -
DY 0.00 0.00 1.51 1.21 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 1.12 0.96 1.04 0.46 0.42 1.89%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 -
Price 0.81 1.62 2.14 1.70 1.74 0.79 0.60 -
P/RPS 2.93 6.03 6.71 5.78 5.30 2.62 1.43 12.68%
P/EPS 35.22 81.00 66.88 68.00 63.97 158.00 -133.33 -
EY 2.84 1.23 1.50 1.47 1.56 0.63 -0.75 -
DY 0.00 0.00 1.40 1.18 0.00 0.00 0.00 -
P/NAPS 0.47 0.93 1.21 0.99 1.02 0.53 0.39 3.15%

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