[ILB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.79%
YoY- 46.46%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 46,907 59,652 48,837 50,222 49,953 44,469 47,607 -0.24%
PBT 5,256 6,189 3,941 9,643 8,431 5,883 1,667 21.07%
Tax -1,866 -3,239 -647 -1,013 -1,310 -2,167 -1,292 6.31%
NP 3,390 2,950 3,294 8,630 7,121 3,716 375 44.28%
-
NP to SH 2,456 1,478 2,296 7,102 4,849 3,716 375 36.74%
-
Tax Rate 35.50% 52.33% 16.42% 10.51% 15.54% 36.83% 77.50% -
Total Cost 43,517 56,702 45,543 41,592 42,832 40,753 47,232 -1.35%
-
Net Worth 377,846 338,092 310,843 289,034 281,242 264,317 192,672 11.86%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 3,232 3,109 - -
Div Payout % - - - - 66.67% 83.68% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 377,846 338,092 310,843 289,034 281,242 264,317 192,672 11.86%
NOSH 188,923 184,749 176,615 165,162 161,633 155,481 129,310 6.51%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.23% 4.95% 6.74% 17.18% 14.26% 8.36% 0.79% -
ROE 0.65% 0.44% 0.74% 2.46% 1.72% 1.41% 0.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.83 32.29 27.65 30.41 30.91 28.60 36.82 -6.34%
EPS 1.30 0.80 1.30 4.30 3.00 2.39 0.29 28.37%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.00 1.83 1.76 1.75 1.74 1.70 1.49 5.02%
Adjusted Per Share Value based on latest NOSH - 165,162
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.05 30.59 25.04 25.75 25.61 22.80 24.41 -0.24%
EPS 1.26 0.76 1.18 3.64 2.49 1.91 0.19 37.02%
DPS 0.00 0.00 0.00 0.00 1.66 1.59 0.00 -
NAPS 1.9374 1.7336 1.5939 1.482 1.4421 1.3553 0.9879 11.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.95 0.68 1.33 2.20 1.61 1.82 0.74 -
P/RPS 3.83 2.11 4.81 7.24 5.21 6.36 2.01 11.33%
P/EPS 73.08 85.00 102.31 51.16 53.67 76.15 255.17 -18.79%
EY 1.37 1.18 0.98 1.95 1.86 1.31 0.39 23.27%
DY 0.00 0.00 0.00 0.00 1.24 1.10 0.00 -
P/NAPS 0.48 0.37 0.76 1.26 0.93 1.07 0.50 -0.67%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/10/09 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 -
Price 0.94 0.58 1.21 2.05 1.59 1.93 0.70 -
P/RPS 3.79 1.80 4.38 6.74 5.14 6.75 1.90 12.18%
P/EPS 72.31 72.50 93.08 47.67 53.00 80.75 241.38 -18.18%
EY 1.38 1.38 1.07 2.10 1.89 1.24 0.41 22.39%
DY 0.00 0.00 0.00 0.00 1.26 1.04 0.00 -
P/NAPS 0.47 0.32 0.69 1.17 0.91 1.14 0.47 0.00%

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