[ILB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.0%
YoY- 890.93%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 48,837 50,222 49,953 44,469 47,607 38,114 32,926 6.78%
PBT 3,941 9,643 8,431 5,883 1,667 2,789 1,714 14.87%
Tax -647 -1,013 -1,310 -2,167 -1,292 -1,314 -1,331 -11.32%
NP 3,294 8,630 7,121 3,716 375 1,475 383 43.11%
-
NP to SH 2,296 7,102 4,849 3,716 375 1,475 383 34.76%
-
Tax Rate 16.42% 10.51% 15.54% 36.83% 77.50% 47.11% 77.65% -
Total Cost 45,543 41,592 42,832 40,753 47,232 36,639 32,543 5.75%
-
Net Worth 310,843 289,034 281,242 264,317 192,672 199,712 186,829 8.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 3,232 3,109 - - - -
Div Payout % - - 66.67% 83.68% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 310,843 289,034 281,242 264,317 192,672 199,712 186,829 8.85%
NOSH 176,615 165,162 161,633 155,481 129,310 130,530 93,414 11.19%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.74% 17.18% 14.26% 8.36% 0.79% 3.87% 1.16% -
ROE 0.74% 2.46% 1.72% 1.41% 0.19% 0.74% 0.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.65 30.41 30.91 28.60 36.82 29.20 35.25 -3.96%
EPS 1.30 4.30 3.00 2.39 0.29 1.13 0.41 21.19%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.74 1.70 1.49 1.53 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 155,481
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.04 25.75 25.61 22.80 24.41 19.54 16.88 6.79%
EPS 1.18 3.64 2.49 1.91 0.19 0.76 0.20 34.40%
DPS 0.00 0.00 1.66 1.59 0.00 0.00 0.00 -
NAPS 1.5939 1.482 1.4421 1.3553 0.9879 1.024 0.958 8.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.33 2.20 1.61 1.82 0.74 0.56 0.88 -
P/RPS 4.81 7.24 5.21 6.36 2.01 1.92 2.50 11.51%
P/EPS 102.31 51.16 53.67 76.15 255.17 49.56 214.63 -11.61%
EY 0.98 1.95 1.86 1.31 0.39 2.02 0.47 13.02%
DY 0.00 0.00 1.24 1.10 0.00 0.00 0.00 -
P/NAPS 0.76 1.26 0.93 1.07 0.50 0.37 0.44 9.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 -
Price 1.21 2.05 1.59 1.93 0.70 0.55 0.87 -
P/RPS 4.38 6.74 5.14 6.75 1.90 1.88 2.47 10.01%
P/EPS 93.08 47.67 53.00 80.75 241.38 48.67 212.20 -12.82%
EY 1.07 2.10 1.89 1.24 0.41 2.05 0.47 14.68%
DY 0.00 0.00 1.26 1.04 0.00 0.00 0.00 -
P/NAPS 0.69 1.17 0.91 1.14 0.47 0.36 0.44 7.78%

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