[ILB] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.26%
YoY- 71.97%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 48,171 45,370 50,491 42,763 44,609 36,961 36,731 4.61%
PBT 5,617 3,669 7,523 5,849 4,739 2,461 2,270 16.28%
Tax -622 -396 -1,040 -2,131 -2,577 -1,376 -1,492 -13.55%
NP 4,995 3,273 6,483 3,718 2,162 1,085 778 36.29%
-
NP to SH 3,818 2,393 4,433 3,718 2,162 1,085 778 30.32%
-
Tax Rate 11.07% 10.79% 13.82% 36.43% 54.38% 55.91% 65.73% -
Total Cost 43,176 42,097 44,008 39,045 42,447 35,876 35,953 3.09%
-
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 343,620 295,706 283,395 265,123 218,820 193,469 182,783 11.08%
NOSH 200,947 170,928 158,321 156,877 131,030 130,722 93,734 13.53%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.37% 7.21% 12.84% 8.69% 4.85% 2.94% 2.12% -
ROE 1.11% 0.81% 1.56% 1.40% 0.99% 0.56% 0.43% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 23.97 26.54 31.89 27.26 34.04 28.27 39.19 -7.86%
EPS 1.90 1.40 2.80 2.40 1.65 0.83 0.83 14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.79 1.69 1.67 1.48 1.95 -2.16%
Adjusted Per Share Value based on latest NOSH - 156,877
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.70 23.26 25.89 21.93 22.87 18.95 18.83 4.62%
EPS 1.96 1.23 2.27 1.91 1.11 0.56 0.40 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7619 1.5162 1.4531 1.3594 1.122 0.992 0.9372 11.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.73 2.00 1.76 1.81 1.56 0.50 1.21 -
P/RPS 3.05 7.53 5.52 6.64 4.58 1.77 3.09 -0.21%
P/EPS 38.42 142.86 62.86 76.37 94.55 60.24 145.78 -19.91%
EY 2.60 0.70 1.59 1.31 1.06 1.66 0.69 24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.16 0.98 1.07 0.93 0.34 0.62 -5.91%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 -
Price 0.83 1.95 1.90 1.90 1.68 0.51 0.78 -
P/RPS 3.46 7.35 5.96 6.97 4.93 1.80 1.99 9.64%
P/EPS 43.68 139.29 67.86 80.17 101.82 61.45 93.98 -11.97%
EY 2.29 0.72 1.47 1.25 0.98 1.63 1.06 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.13 1.06 1.12 1.01 0.34 0.40 3.43%

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