[ILB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.65%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 59,652 48,837 50,222 49,953 44,469 47,607 38,114 7.74%
PBT 6,189 3,941 9,643 8,431 5,883 1,667 2,789 14.19%
Tax -3,239 -647 -1,013 -1,310 -2,167 -1,292 -1,314 16.20%
NP 2,950 3,294 8,630 7,121 3,716 375 1,475 12.23%
-
NP to SH 1,478 2,296 7,102 4,849 3,716 375 1,475 0.03%
-
Tax Rate 52.33% 16.42% 10.51% 15.54% 36.83% 77.50% 47.11% -
Total Cost 56,702 45,543 41,592 42,832 40,753 47,232 36,639 7.54%
-
Net Worth 338,092 310,843 289,034 281,242 264,317 192,672 199,712 9.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 3,232 3,109 - - -
Div Payout % - - - 66.67% 83.68% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 338,092 310,843 289,034 281,242 264,317 192,672 199,712 9.16%
NOSH 184,749 176,615 165,162 161,633 155,481 129,310 130,530 5.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 4.95% 6.74% 17.18% 14.26% 8.36% 0.79% 3.87% -
ROE 0.44% 0.74% 2.46% 1.72% 1.41% 0.19% 0.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 32.29 27.65 30.41 30.91 28.60 36.82 29.20 1.68%
EPS 0.80 1.30 4.30 3.00 2.39 0.29 1.13 -5.58%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.83 1.76 1.75 1.74 1.70 1.49 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 161,633
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.59 25.04 25.75 25.61 22.80 24.41 19.54 7.74%
EPS 0.76 1.18 3.64 2.49 1.91 0.19 0.76 0.00%
DPS 0.00 0.00 0.00 1.66 1.59 0.00 0.00 -
NAPS 1.7336 1.5939 1.482 1.4421 1.3553 0.9879 1.024 9.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.68 1.33 2.20 1.61 1.82 0.74 0.56 -
P/RPS 2.11 4.81 7.24 5.21 6.36 2.01 1.92 1.58%
P/EPS 85.00 102.31 51.16 53.67 76.15 255.17 49.56 9.39%
EY 1.18 0.98 1.95 1.86 1.31 0.39 2.02 -8.56%
DY 0.00 0.00 0.00 1.24 1.10 0.00 0.00 -
P/NAPS 0.37 0.76 1.26 0.93 1.07 0.50 0.37 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 -
Price 0.58 1.21 2.05 1.59 1.93 0.70 0.55 -
P/RPS 1.80 4.38 6.74 5.14 6.75 1.90 1.88 -0.72%
P/EPS 72.50 93.08 47.67 53.00 80.75 241.38 48.67 6.86%
EY 1.38 1.07 2.10 1.89 1.24 0.41 2.05 -6.37%
DY 0.00 0.00 0.00 1.26 1.04 0.00 0.00 -
P/NAPS 0.32 0.69 1.17 0.91 1.14 0.47 0.36 -1.94%

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