[ILB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.24%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,867 48,692 44,946 50,914 45,191 41,332 39,326 5.05%
PBT 13,033 1,452 5,842 9,319 3,905 4,687 -1,014 -
Tax -2,065 176 3,297 -851 535 -3,041 -52 84.60%
NP 10,968 1,628 9,139 8,468 4,440 1,646 -1,066 -
-
NP to SH 6,102 -40 7,712 5,782 4,440 1,646 -1,066 -
-
Tax Rate 15.84% -12.12% -56.44% 9.13% -13.70% 64.88% - -
Total Cost 41,899 47,064 35,807 42,446 40,751 39,686 40,392 0.61%
-
Net Worth 399,582 272,999 168,465 323,210 252,854 216,853 197,599 12.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,936 8,189 5,053 3,232 3,010 - - -
Div Payout % 64.52% 0.00% 65.53% 55.90% 67.80% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 399,582 272,999 168,465 323,210 252,854 216,853 197,599 12.44%
NOSH 196,838 272,999 168,465 161,605 150,508 130,634 130,000 7.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.75% 3.34% 20.33% 16.63% 9.82% 3.98% -2.71% -
ROE 1.53% -0.01% 4.58% 1.79% 1.76% 0.76% -0.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 26.86 17.84 26.68 31.51 30.03 31.64 30.25 -1.95%
EPS 3.10 0.00 4.60 3.60 2.95 1.26 -0.82 -
DPS 2.00 3.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 2.03 1.00 1.00 2.00 1.68 1.66 1.52 4.93%
Adjusted Per Share Value based on latest NOSH - 161,605
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.11 24.97 23.05 26.11 23.17 21.19 20.16 5.05%
EPS 3.13 -0.02 3.95 2.96 2.28 0.84 -0.55 -
DPS 2.02 4.20 2.59 1.66 1.54 0.00 0.00 -
NAPS 2.0489 1.3998 0.8638 1.6573 1.2965 1.1119 1.0132 12.44%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.15 2.00 1.44 1.81 0.72 0.51 -
P/RPS 2.01 6.45 7.50 4.57 6.03 2.28 1.69 2.92%
P/EPS 17.42 -7,848.75 43.69 40.25 61.36 57.14 -62.20 -
EY 5.74 -0.01 2.29 2.48 1.63 1.75 -1.61 -
DY 3.70 2.61 1.50 1.39 1.10 0.00 0.00 -
P/NAPS 0.27 1.15 2.00 0.72 1.08 0.43 0.34 -3.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 -
Price 0.55 0.89 2.01 1.70 1.92 1.19 0.48 -
P/RPS 2.05 4.99 7.53 5.40 6.39 3.76 1.59 4.32%
P/EPS 17.74 -6,074.25 43.91 47.51 65.08 94.44 -58.54 -
EY 5.64 -0.02 2.28 2.10 1.54 1.06 -1.71 -
DY 3.64 3.37 1.49 1.18 1.04 0.00 0.00 -
P/NAPS 0.27 0.89 2.01 0.85 1.14 0.72 0.32 -2.78%

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