[ILB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.59%
YoY- 33.38%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 49,522 52,867 48,692 44,946 50,914 45,191 41,332 3.05%
PBT 10,799 13,033 1,452 5,842 9,319 3,905 4,687 14.91%
Tax -5,462 -2,065 176 3,297 -851 535 -3,041 10.24%
NP 5,337 10,968 1,628 9,139 8,468 4,440 1,646 21.63%
-
NP to SH 517 6,102 -40 7,712 5,782 4,440 1,646 -17.53%
-
Tax Rate 50.58% 15.84% -12.12% -56.44% 9.13% -13.70% 64.88% -
Total Cost 44,185 41,899 47,064 35,807 42,446 40,751 39,686 1.80%
-
Net Worth 343,399 399,582 272,999 168,465 323,210 252,854 216,853 7.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,099 3,936 8,189 5,053 3,232 3,010 - -
Div Payout % 986.46% 64.52% 0.00% 65.53% 55.90% 67.80% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 343,399 399,582 272,999 168,465 323,210 252,854 216,853 7.95%
NOSH 169,999 196,838 272,999 168,465 161,605 150,508 130,634 4.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.78% 20.75% 3.34% 20.33% 16.63% 9.82% 3.98% -
ROE 0.15% 1.53% -0.01% 4.58% 1.79% 1.76% 0.76% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.13 26.86 17.84 26.68 31.51 30.03 31.64 -1.36%
EPS 0.30 3.10 0.00 4.60 3.60 2.95 1.26 -21.25%
DPS 3.00 2.00 3.00 3.00 2.00 2.00 0.00 -
NAPS 2.02 2.03 1.00 1.00 2.00 1.68 1.66 3.32%
Adjusted Per Share Value based on latest NOSH - 168,465
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.39 27.11 24.97 23.05 26.11 23.17 21.19 3.05%
EPS 0.27 3.13 -0.02 3.95 2.96 2.28 0.84 -17.22%
DPS 2.62 2.02 4.20 2.59 1.66 1.54 0.00 -
NAPS 1.7608 2.0489 1.3998 0.8638 1.6573 1.2965 1.1119 7.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.88 0.54 1.15 2.00 1.44 1.81 0.72 -
P/RPS 3.02 2.01 6.45 7.50 4.57 6.03 2.28 4.79%
P/EPS 289.36 17.42 -7,848.75 43.69 40.25 61.36 57.14 31.01%
EY 0.35 5.74 -0.01 2.29 2.48 1.63 1.75 -23.50%
DY 3.41 3.70 2.61 1.50 1.39 1.10 0.00 -
P/NAPS 0.44 0.27 1.15 2.00 0.72 1.08 0.43 0.38%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 25/02/04 -
Price 0.94 0.55 0.89 2.01 1.70 1.92 1.19 -
P/RPS 3.23 2.05 4.99 7.53 5.40 6.39 3.76 -2.49%
P/EPS 309.09 17.74 -6,074.25 43.91 47.51 65.08 94.44 21.82%
EY 0.32 5.64 -0.02 2.28 2.10 1.54 1.06 -18.08%
DY 3.19 3.64 3.37 1.49 1.18 1.04 0.00 -
P/NAPS 0.47 0.27 0.89 2.01 0.85 1.14 0.72 -6.85%

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