[ILB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -101.74%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 32,313 49,522 52,867 48,692 44,946 50,914 45,191 -5.43%
PBT 9,566 10,799 13,033 1,452 5,842 9,319 3,905 16.09%
Tax 184 -5,462 -2,065 176 3,297 -851 535 -16.28%
NP 9,750 5,337 10,968 1,628 9,139 8,468 4,440 14.00%
-
NP to SH 11,721 517 6,102 -40 7,712 5,782 4,440 17.55%
-
Tax Rate -1.92% 50.58% 15.84% -12.12% -56.44% 9.13% -13.70% -
Total Cost 22,563 44,185 41,899 47,064 35,807 42,446 40,751 -9.37%
-
Net Worth 188,180 343,399 399,582 272,999 168,465 323,210 252,854 -4.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 15,995 5,099 3,936 8,189 5,053 3,232 3,010 32.08%
Div Payout % 136.47% 986.46% 64.52% 0.00% 65.53% 55.90% 67.80% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 188,180 343,399 399,582 272,999 168,465 323,210 252,854 -4.80%
NOSH 188,180 169,999 196,838 272,999 168,465 161,605 150,508 3.79%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.17% 10.78% 20.75% 3.34% 20.33% 16.63% 9.82% -
ROE 6.23% 0.15% 1.53% -0.01% 4.58% 1.79% 1.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 17.17 29.13 26.86 17.84 26.68 31.51 30.03 -8.89%
EPS 6.20 0.30 3.10 0.00 4.60 3.60 2.95 13.17%
DPS 8.50 3.00 2.00 3.00 3.00 2.00 2.00 27.25%
NAPS 1.00 2.02 2.03 1.00 1.00 2.00 1.68 -8.27%
Adjusted Per Share Value based on latest NOSH - 272,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.57 25.39 27.11 24.97 23.05 26.11 23.17 -5.43%
EPS 6.01 0.27 3.13 -0.02 3.95 2.96 2.28 17.52%
DPS 8.20 2.62 2.02 4.20 2.59 1.66 1.54 32.12%
NAPS 0.9649 1.7608 2.0489 1.3998 0.8638 1.6573 1.2965 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.00 0.88 0.54 1.15 2.00 1.44 1.81 -
P/RPS 5.82 3.02 2.01 6.45 7.50 4.57 6.03 -0.58%
P/EPS 16.05 289.36 17.42 -7,848.75 43.69 40.25 61.36 -20.02%
EY 6.23 0.35 5.74 -0.01 2.29 2.48 1.63 25.02%
DY 8.50 3.41 3.70 2.61 1.50 1.39 1.10 40.58%
P/NAPS 1.00 0.44 0.27 1.15 2.00 0.72 1.08 -1.27%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 -
Price 1.00 0.94 0.55 0.89 2.01 1.70 1.92 -
P/RPS 5.82 3.23 2.05 4.99 7.53 5.40 6.39 -1.54%
P/EPS 16.05 309.09 17.74 -6,074.25 43.91 47.51 65.08 -20.80%
EY 6.23 0.32 5.64 -0.02 2.28 2.10 1.54 26.21%
DY 8.50 3.19 3.64 3.37 1.49 1.18 1.04 41.90%
P/NAPS 1.00 0.47 0.27 0.89 2.01 0.85 1.14 -2.15%

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