[ILB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 201.78%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 50,491 42,763 44,609 36,961 36,731 32,837 31,826 7.99%
PBT 7,523 5,849 4,739 2,461 2,270 2,063 2,026 24.42%
Tax -1,040 -2,131 -2,577 -1,376 -1,492 -1,240 -1,421 -5.06%
NP 6,483 3,718 2,162 1,085 778 823 605 48.45%
-
NP to SH 4,433 3,718 2,162 1,085 778 823 605 39.34%
-
Tax Rate 13.82% 36.43% 54.38% 55.91% 65.73% 60.11% 70.14% -
Total Cost 44,008 39,045 42,447 35,876 35,953 32,014 31,221 5.88%
-
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 283,395 265,123 218,820 193,469 182,783 187,045 186,153 7.25%
NOSH 158,321 156,877 131,030 130,722 93,734 93,522 93,076 9.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.84% 8.69% 4.85% 2.94% 2.12% 2.51% 1.90% -
ROE 1.56% 1.40% 0.99% 0.56% 0.43% 0.44% 0.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.89 27.26 34.04 28.27 39.19 35.11 34.19 -1.15%
EPS 2.80 2.40 1.65 0.83 0.83 0.88 0.65 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.69 1.67 1.48 1.95 2.00 2.00 -1.83%
Adjusted Per Share Value based on latest NOSH - 130,722
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.89 21.93 22.87 18.95 18.83 16.84 16.32 7.99%
EPS 2.27 1.91 1.11 0.56 0.40 0.42 0.31 39.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4531 1.3594 1.122 0.992 0.9372 0.9591 0.9545 7.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.76 1.81 1.56 0.50 1.21 0.93 2.97 -
P/RPS 5.52 6.64 4.58 1.77 3.09 2.65 8.69 -7.28%
P/EPS 62.86 76.37 94.55 60.24 145.78 105.68 456.92 -28.13%
EY 1.59 1.31 1.06 1.66 0.69 0.95 0.22 39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.93 0.34 0.62 0.47 1.49 -6.74%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 25/05/01 30/05/00 -
Price 1.90 1.90 1.68 0.51 0.78 0.80 2.21 -
P/RPS 5.96 6.97 4.93 1.80 1.99 2.28 6.46 -1.33%
P/EPS 67.86 80.17 101.82 61.45 93.98 90.91 340.00 -23.54%
EY 1.47 1.25 0.98 1.63 1.06 1.10 0.29 31.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.01 0.34 0.40 0.40 1.11 -0.76%

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