[ILB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 107.94%
YoY- 138.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 203,486 179,296 177,534 153,843 145,042 135,284 121,369 8.99%
PBT 33,919 22,636 17,055 6,599 255 8,470 4,832 38.35%
Tax -4,645 -5,248 -9,229 -4,451 -5,846 -5,462 -3,092 7.01%
NP 29,274 17,388 7,826 2,148 -5,591 3,008 1,740 60.04%
-
NP to SH 20,294 15,860 7,826 2,148 -5,591 1,565 -3,394 -
-
Tax Rate 13.69% 23.18% 54.11% 67.45% 2,292.55% 64.49% 63.99% -
Total Cost 174,212 161,908 169,708 151,695 150,633 132,276 119,629 6.46%
-
Net Worth 289,284 272,642 227,687 193,584 155,715 186,562 189,473 7.30%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,367 3,188 - - - - - -
Div Payout % 56.02% 20.11% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 289,284 272,642 227,687 193,584 155,715 186,562 189,473 7.30%
NOSH 163,437 159,440 133,933 130,800 102,444 93,749 94,736 9.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.39% 9.70% 4.41% 1.40% -3.85% 2.22% 1.43% -
ROE 7.02% 5.82% 3.44% 1.11% -3.59% 0.84% -1.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 124.50 112.45 132.55 117.62 141.58 144.30 128.11 -0.47%
EPS 12.42 9.95 5.84 1.64 -5.46 1.67 -3.58 -
DPS 6.96 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.70 1.48 1.52 1.99 2.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 130,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.34 91.93 91.03 78.88 74.37 69.37 62.23 8.99%
EPS 10.41 8.13 4.01 1.10 -2.87 0.80 -1.74 -
DPS 5.83 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4833 1.398 1.1675 0.9926 0.7984 0.9566 0.9715 7.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.99 1.65 1.77 0.68 0.64 0.80 2.00 -
P/RPS 1.60 1.47 1.34 0.58 0.45 0.55 1.56 0.42%
P/EPS 16.03 16.59 30.29 41.41 -11.73 47.92 -55.83 -
EY 6.24 6.03 3.30 2.42 -8.53 2.09 -1.79 -
DY 3.50 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 1.04 0.46 0.42 0.40 1.00 1.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 28/08/01 28/08/00 -
Price 2.14 1.70 1.74 0.79 0.60 1.00 1.96 -
P/RPS 1.72 1.51 1.31 0.67 0.42 0.69 1.53 1.96%
P/EPS 17.23 17.09 29.78 48.11 -10.99 59.90 -54.71 -
EY 5.80 5.85 3.36 2.08 -9.10 1.67 -1.83 -
DY 3.25 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.99 1.02 0.53 0.39 0.50 0.98 3.57%

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