[ILB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -201.95%
YoY- -166.84%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 7,162 11,926 19,591 33,531 35,477 32,313 49,522 -27.53%
PBT -4,641 -44,836 199,804 -3,074 7,633 9,566 10,799 -
Tax -138 -292 -902 -1,509 -1,869 184 -5,462 -45.81%
NP -4,779 -45,128 198,902 -4,583 5,764 9,750 5,337 -
-
NP to SH -3,692 -32,689 136,804 -4,397 6,578 11,721 517 -
-
Tax Rate - - 0.45% - 24.49% -1.92% 50.58% -
Total Cost 11,941 57,054 -179,311 38,114 29,713 22,563 44,185 -19.58%
-
Net Worth 325,247 296,796 316,035 364,841 375,123 188,180 343,399 -0.90%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,395 6,183 195,760 8,564 8,889 15,995 5,099 -2.44%
Div Payout % 0.00% 0.00% 143.10% 0.00% 135.14% 136.47% 986.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 325,247 296,796 316,035 364,841 375,123 188,180 343,399 -0.90%
NOSH 175,809 176,664 164,601 195,025 177,783 188,180 169,999 0.56%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -66.73% -378.40% 1,015.27% -13.67% 16.25% 30.17% 10.78% -
ROE -1.14% -11.01% 43.29% -1.21% 1.75% 6.23% 0.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.07 6.75 11.90 19.58 19.96 17.17 29.13 -27.95%
EPS -2.10 -18.50 83.10 -2.60 3.70 6.20 0.30 -
DPS 2.50 3.50 118.93 5.00 5.00 8.50 3.00 -2.99%
NAPS 1.85 1.68 1.92 2.13 2.11 1.00 2.02 -1.45%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.67 6.12 10.05 17.19 18.19 16.57 25.39 -27.54%
EPS -1.89 -16.76 70.15 -2.25 3.37 6.01 0.27 -
DPS 2.25 3.17 100.38 4.39 4.56 8.20 2.62 -2.50%
NAPS 1.6677 1.5218 1.6205 1.8707 1.9235 0.9649 1.7608 -0.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.815 0.71 0.755 0.90 0.68 1.00 0.88 -
P/RPS 20.01 10.52 6.34 4.60 3.41 5.82 3.02 37.02%
P/EPS -38.81 -3.84 0.91 -35.06 16.69 16.05 289.36 -
EY -2.58 -26.06 110.08 -2.85 5.99 6.23 0.35 -
DY 3.07 4.93 157.52 5.56 12.50 8.50 3.41 -1.73%
P/NAPS 0.44 0.42 0.39 0.42 0.34 1.00 0.44 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 25/02/14 25/02/13 29/02/12 25/02/11 23/02/10 -
Price 0.81 0.70 0.695 0.90 0.80 1.00 0.94 -
P/RPS 19.88 10.37 5.84 4.60 4.01 5.82 3.23 35.35%
P/EPS -38.57 -3.78 0.84 -35.06 19.64 16.05 309.09 -
EY -2.59 -26.43 119.59 -2.85 5.09 6.23 0.32 -
DY 3.09 5.00 171.12 5.56 10.63 8.50 3.19 -0.52%
P/NAPS 0.44 0.42 0.36 0.42 0.40 1.00 0.47 -1.09%

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