[ILB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.21%
YoY- 102.66%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 199,250 188,453 203,486 179,296 177,534 153,843 145,042 5.42%
PBT 18,105 24,957 33,919 22,636 17,055 6,599 255 103.35%
Tax -2,286 1,005 -4,645 -5,248 -9,229 -4,451 -5,846 -14.47%
NP 15,819 25,962 29,274 17,388 7,826 2,148 -5,591 -
-
NP to SH 10,535 20,776 20,294 15,860 7,826 2,148 -5,591 -
-
Tax Rate 12.63% -4.03% 13.69% 23.18% 54.11% 67.45% 2,292.55% -
Total Cost 183,431 162,491 174,212 161,908 169,708 151,695 150,633 3.33%
-
Net Worth 335,544 312,287 289,284 272,642 227,687 193,584 155,715 13.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,189 5,053 11,367 3,188 - - - -
Div Payout % 77.74% 24.33% 56.02% 20.11% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 335,544 312,287 289,284 272,642 227,687 193,584 155,715 13.63%
NOSH 193,956 178,450 163,437 159,440 133,933 130,800 102,444 11.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.94% 13.78% 14.39% 9.70% 4.41% 1.40% -3.85% -
ROE 3.14% 6.65% 7.02% 5.82% 3.44% 1.11% -3.59% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 102.73 105.61 124.50 112.45 132.55 117.62 141.58 -5.20%
EPS 5.43 11.64 12.42 9.95 5.84 1.64 -5.46 -
DPS 4.22 2.83 6.96 2.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.77 1.71 1.70 1.48 1.52 2.17%
Adjusted Per Share Value based on latest NOSH - 159,440
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 102.17 96.63 104.34 91.93 91.03 78.88 74.37 5.43%
EPS 5.40 10.65 10.41 8.13 4.01 1.10 -2.87 -
DPS 4.20 2.59 5.83 1.64 0.00 0.00 0.00 -
NAPS 1.7205 1.6013 1.4833 1.398 1.1675 0.9926 0.7984 13.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.82 1.66 1.99 1.65 1.77 0.68 0.64 -
P/RPS 0.80 1.57 1.60 1.47 1.34 0.58 0.45 10.05%
P/EPS 15.10 14.26 16.03 16.59 30.29 41.41 -11.73 -
EY 6.62 7.01 6.24 6.03 3.30 2.42 -8.53 -
DY 5.15 1.71 3.50 1.21 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 1.12 0.96 1.04 0.46 0.42 1.89%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 06/08/07 06/09/06 18/08/05 19/08/04 29/08/03 16/08/02 -
Price 0.81 1.62 2.14 1.70 1.74 0.79 0.60 -
P/RPS 0.79 1.53 1.72 1.51 1.31 0.67 0.42 11.09%
P/EPS 14.91 13.91 17.23 17.09 29.78 48.11 -10.99 -
EY 6.71 7.19 5.80 5.85 3.36 2.08 -9.10 -
DY 5.21 1.75 3.25 1.18 0.00 0.00 0.00 -
P/NAPS 0.47 0.93 1.21 0.99 1.02 0.53 0.39 3.15%

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