[ILB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -78.95%
YoY- -91.53%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,531 35,477 32,313 49,522 52,867 48,692 44,946 -4.76%
PBT -3,074 7,633 9,566 10,799 13,033 1,452 5,842 -
Tax -1,509 -1,869 184 -5,462 -2,065 176 3,297 -
NP -4,583 5,764 9,750 5,337 10,968 1,628 9,139 -
-
NP to SH -4,397 6,578 11,721 517 6,102 -40 7,712 -
-
Tax Rate - 24.49% -1.92% 50.58% 15.84% -12.12% -56.44% -
Total Cost 38,114 29,713 22,563 44,185 41,899 47,064 35,807 1.04%
-
Net Worth 364,841 375,123 188,180 343,399 399,582 272,999 168,465 13.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,564 8,889 15,995 5,099 3,936 8,189 5,053 9.18%
Div Payout % 0.00% 135.14% 136.47% 986.46% 64.52% 0.00% 65.53% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 364,841 375,123 188,180 343,399 399,582 272,999 168,465 13.73%
NOSH 195,025 177,783 188,180 169,999 196,838 272,999 168,465 2.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -13.67% 16.25% 30.17% 10.78% 20.75% 3.34% 20.33% -
ROE -1.21% 1.75% 6.23% 0.15% 1.53% -0.01% 4.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.58 19.96 17.17 29.13 26.86 17.84 26.68 -5.02%
EPS -2.60 3.70 6.20 0.30 3.10 0.00 4.60 -
DPS 5.00 5.00 8.50 3.00 2.00 3.00 3.00 8.87%
NAPS 2.13 2.11 1.00 2.02 2.03 1.00 1.00 13.41%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.19 18.19 16.57 25.39 27.11 24.97 23.05 -4.76%
EPS -2.25 3.37 6.01 0.27 3.13 -0.02 3.95 -
DPS 4.39 4.56 8.20 2.62 2.02 4.20 2.59 9.18%
NAPS 1.8707 1.9235 0.9649 1.7608 2.0489 1.3998 0.8638 13.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.68 1.00 0.88 0.54 1.15 2.00 -
P/RPS 4.60 3.41 5.82 3.02 2.01 6.45 7.50 -7.81%
P/EPS -35.06 16.69 16.05 289.36 17.42 -7,848.75 43.69 -
EY -2.85 5.99 6.23 0.35 5.74 -0.01 2.29 -
DY 5.56 12.50 8.50 3.41 3.70 2.61 1.50 24.37%
P/NAPS 0.42 0.34 1.00 0.44 0.27 1.15 2.00 -22.88%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 23/02/10 23/02/09 19/02/08 27/02/07 -
Price 0.90 0.80 1.00 0.94 0.55 0.89 2.01 -
P/RPS 4.60 4.01 5.82 3.23 2.05 4.99 7.53 -7.87%
P/EPS -35.06 19.64 16.05 309.09 17.74 -6,074.25 43.91 -
EY -2.85 5.09 6.23 0.32 5.64 -0.02 2.28 -
DY 5.56 10.63 8.50 3.19 3.64 3.37 1.49 24.51%
P/NAPS 0.42 0.40 1.00 0.47 0.27 0.89 2.01 -22.94%

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