[ILB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 553.57%
YoY- 124.1%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,898 2,013 7,894 2,069 6,350 5,843 4,516 -2.42%
PBT 1,708 16,964 17,108 6,588 18,118 -67,920 15,158 -30.49%
Tax -174 -489 -329 -441 -193 1,059 -1,496 -30.12%
NP 1,534 16,475 16,779 6,147 17,925 -66,861 13,662 -30.53%
-
NP to SH 801 11,293 11,548 5,153 19,585 -70,405 7,827 -31.59%
-
Tax Rate 10.19% 2.88% 1.92% 6.69% 1.07% - 9.87% -
Total Cost 2,364 -14,462 -8,885 -4,078 -11,575 72,704 -9,146 -
-
Net Worth 219,123 217,234 219,123 215,345 180,021 191,800 292,194 -4.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 219,123 217,234 219,123 215,345 180,021 191,800 292,194 -4.68%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 39.35% 818.43% 212.55% 297.10% 282.28% -1,144.29% 302.52% -
ROE 0.37% 5.20% 5.27% 2.39% 10.88% -36.71% 2.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.06 1.07 4.18 1.10 3.36 3.08 2.38 -2.37%
EPS 0.40 6.00 6.10 2.70 10.40 37.10 4.10 -32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.16 1.14 0.953 1.012 1.54 -4.61%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.00 1.03 4.05 1.06 3.26 3.00 2.32 -2.44%
EPS 0.41 5.79 5.92 2.64 10.04 -36.10 4.01 -31.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1236 1.1139 1.1236 1.1042 0.9231 0.9835 1.4982 -4.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.74 0.46 0.375 0.56 0.425 0.465 0.60 -
P/RPS 35.86 43.17 8.97 51.13 12.64 15.08 25.21 6.04%
P/EPS 174.51 7.69 6.13 20.53 4.10 -1.25 14.54 51.28%
EY 0.57 13.00 16.30 4.87 24.40 -79.89 6.88 -33.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.32 0.49 0.45 0.46 0.39 8.60%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 05/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.675 0.435 0.36 0.575 0.30 0.435 0.625 -
P/RPS 32.71 40.82 8.61 52.50 8.92 14.11 26.26 3.72%
P/EPS 159.19 7.28 5.89 21.08 2.89 -1.17 15.15 47.96%
EY 0.63 13.74 16.98 4.74 34.56 -85.40 6.60 -32.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.31 0.50 0.31 0.43 0.41 5.94%

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