[ILB] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

06-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -7.4%

YoY- 2.38%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	193,009	203,101	199,250	188,453	203,486	179,296	177,534	1.40%
YoY %	-4.97%	1.93%	5.73%	-7.39%	13.49%	0.99%	-	-
Horiz. %	108.72%	114.40%	112.23%	106.15%	114.62%	100.99%	100.00%	-
PBT	25,459	13,584	18,105	24,957	33,919	22,636	17,055	6.90%
YoY %	87.42%	-24.97%	-27.46%	-26.42%	49.85%	32.72%	-	-
Horiz. %	149.28%	79.65%	106.16%	146.33%	198.88%	132.72%	100.00%	-
Tax	-10,119	-5,933	-2,286	1,005	-4,645	-5,248	-9,229	1.54%
YoY %	-70.55%	-159.54%	-327.46%	121.64%	11.49%	43.14%	-	-
Horiz. %	109.64%	64.29%	24.77%	-10.89%	50.33%	56.86%	100.00%	-
NP	15,340	7,651	15,819	25,962	29,274	17,388	7,826	11.86%
YoY %	100.50%	-51.63%	-39.07%	-11.31%	68.36%	122.18%	-	-
Horiz. %	196.01%	97.76%	202.13%	331.74%	374.06%	222.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,982	486	10,535	20,776	20,294	15,860	7,826	0.32%
YoY %	1,542.39%	-95.39%	-49.29%	2.38%	27.96%	102.66%	-	-
Horiz. %	101.99%	6.21%	134.62%	265.47%	259.32%	202.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.75%	43.68%	12.63%	-4.03%	13.69%	23.18%	54.11%	-
YoY %	-9.00%	245.84%	413.40%	-129.44%	-40.94%	-57.16%	-	-
Horiz. %	73.46%	80.72%	23.34%	-7.45%	25.30%	42.84%	100.00%	-
Total Cost	177,669	195,450	183,431	162,491	174,212	161,908	169,708	0.76%
YoY %	-9.10%	6.55%	12.89%	-6.73%	7.60%	-4.60%	-	-
Horiz. %	104.69%	115.17%	108.09%	95.75%	102.65%	95.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,210	387,666	335,544	312,287	289,284	272,642	227,687	8.82%
YoY %	-2.44%	15.53%	7.45%	7.95%	6.10%	19.74%	-	-
Horiz. %	166.11%	170.26%	147.37%	137.16%	127.05%	119.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	5,099	3,936	8,189	5,053	11,367	3,188	-	-
YoY %	29.55%	-51.94%	62.06%	-55.55%	256.56%	0.00%	-	-
Horiz. %	159.94%	123.46%	256.87%	158.50%	356.56%	100.00%	-	-
Div Payout %	63.89%	810.04%	77.74%	24.33%	56.02%	20.11%	-	-
YoY %	-92.11%	941.99%	219.52%	-56.57%	178.57%	0.00%	-	-
Horiz. %	317.70%	4,028.05%	386.57%	120.98%	278.57%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	378,210	387,666	335,544	312,287	289,284	272,642	227,687	8.82%
YoY %	-2.44%	15.53%	7.45%	7.95%	6.10%	19.74%	-	-
Horiz. %	166.11%	170.26%	147.37%	137.16%	127.05%	119.74%	100.00%	-
NOSH	200,111	193,833	193,956	178,450	163,437	159,440	133,933	6.91%
YoY %	3.24%	-0.06%	8.69%	9.19%	2.51%	19.04%	-	-
Horiz. %	149.41%	144.72%	144.82%	133.24%	122.03%	119.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	7.95%	3.77%	7.94%	13.78%	14.39%	9.70%	4.41%	-
YoY %	110.88%	-52.52%	-42.38%	-4.24%	48.35%	119.95%	-	-
Horiz. %	180.27%	85.49%	180.05%	312.47%	326.30%	219.95%	100.00%	-
ROE	2.11%	0.13%	3.14%	6.65%	7.02%	5.82%	3.44%	-
YoY %	1,523.08%	-95.86%	-52.78%	-5.27%	20.62%	69.19%	-	-
Horiz. %	61.34%	3.78%	91.28%	193.31%	204.07%	169.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	96.45	104.78	102.73	105.61	124.50	112.45	132.55	-5.15%
YoY %	-7.95%	2.00%	-2.73%	-15.17%	10.72%	-15.16%	-	-
Horiz. %	72.76%	79.05%	77.50%	79.68%	93.93%	84.84%	100.00%	-
EPS	3.99	0.25	5.43	11.64	12.42	9.95	5.84	-6.14%
YoY %	1,496.00%	-95.40%	-53.35%	-6.28%	24.82%	70.38%	-	-
Horiz. %	68.32%	4.28%	92.98%	199.32%	212.67%	170.38%	100.00%	-
DPS	2.55	2.03	4.22	2.83	6.96	2.00	0.00	-
YoY %	25.62%	-51.90%	49.12%	-59.34%	248.00%	0.00%	-	-
Horiz. %	127.50%	101.50%	211.00%	141.50%	348.00%	100.00%	-	-
NAPS	1.89	2.00	1.73	1.75	1.77	1.71	1.70	1.78%
YoY %	-5.50%	15.61%	-1.14%	-1.13%	3.51%	0.59%	-	-
Horiz. %	111.18%	117.65%	101.76%	102.94%	104.12%	100.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 178,450
RPS	98.97	104.14	102.17	96.63	104.34	91.93	91.03	1.40%
YoY %	-4.96%	1.93%	5.73%	-7.39%	13.50%	0.99%	-	-
Horiz. %	108.72%	114.40%	112.24%	106.15%	114.62%	100.99%	100.00%	-
EPS	4.09	0.25	5.40	10.65	10.41	8.13	4.01	0.32%
YoY %	1,536.00%	-95.37%	-49.30%	2.31%	28.04%	102.74%	-	-
Horiz. %	102.00%	6.23%	134.66%	265.59%	259.60%	202.74%	100.00%	-
DPS	2.62	2.02	4.20	2.59	5.83	1.64	0.00	-
YoY %	29.70%	-51.90%	62.16%	-55.57%	255.49%	0.00%	-	-
Horiz. %	159.76%	123.17%	256.10%	157.93%	355.49%	100.00%	-	-
NAPS	1.9393	1.9878	1.7205	1.6013	1.4833	1.398	1.1675	8.82%
YoY %	-2.44%	15.54%	7.44%	7.96%	6.10%	19.74%	-	-
Horiz. %	166.11%	170.26%	147.37%	137.16%	127.05%	119.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.91	0.95	0.82	1.66	1.99	1.65	1.77	-
P/RPS	0.94	0.91	0.80	1.57	1.60	1.47	1.34	-5.73%
YoY %	3.30%	13.75%	-49.04%	-1.88%	8.84%	9.70%	-	-
Horiz. %	70.15%	67.91%	59.70%	117.16%	119.40%	109.70%	100.00%	-
P/EPS	22.81	378.89	15.10	14.26	16.03	16.59	30.29	-4.61%
YoY %	-93.98%	2,409.21%	5.89%	-11.04%	-3.38%	-45.23%	-	-
Horiz. %	75.31%	1,250.87%	49.85%	47.08%	52.92%	54.77%	100.00%	-
EY	4.38	0.26	6.62	7.01	6.24	6.03	3.30	4.82%
YoY %	1,584.62%	-96.07%	-5.56%	12.34%	3.48%	82.73%	-	-
Horiz. %	132.73%	7.88%	200.61%	212.42%	189.09%	182.73%	100.00%	-
DY	2.80	2.14	5.15	1.71	3.50	1.21	0.00	-
YoY %	30.84%	-58.45%	201.17%	-51.14%	189.26%	0.00%	-	-
Horiz. %	231.40%	176.86%	425.62%	141.32%	289.26%	100.00%	-	-
P/NAPS	0.48	0.48	0.47	0.95	1.12	0.96	1.04	-12.08%
YoY %	0.00%	2.13%	-50.53%	-15.18%	16.67%	-7.69%	-	-
Horiz. %	46.15%	46.15%	45.19%	91.35%	107.69%	92.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	16/08/10	30/07/09	11/08/08	06/08/07	06/09/06	18/08/05	19/08/04	-
Price	0.96	1.00	0.81	1.62	2.14	1.70	1.74	-
P/RPS	1.00	0.95	0.79	1.53	1.72	1.51	1.31	-4.39%
YoY %	5.26%	20.25%	-48.37%	-11.05%	13.91%	15.27%	-	-
Horiz. %	76.34%	72.52%	60.31%	116.79%	131.30%	115.27%	100.00%	-
P/EPS	24.07	398.83	14.91	13.91	17.23	17.09	29.78	-3.48%
YoY %	-93.96%	2,574.92%	7.19%	-19.27%	0.82%	-42.61%	-	-
Horiz. %	80.83%	1,339.25%	50.07%	46.71%	57.86%	57.39%	100.00%	-
EY	4.15	0.25	6.71	7.19	5.80	5.85	3.36	3.58%
YoY %	1,560.00%	-96.27%	-6.68%	23.97%	-0.85%	74.11%	-	-
Horiz. %	123.51%	7.44%	199.70%	213.99%	172.62%	174.11%	100.00%	-
DY	2.65	2.03	5.21	1.75	3.25	1.18	0.00	-
YoY %	30.54%	-61.04%	197.71%	-46.15%	175.42%	0.00%	-	-
Horiz. %	224.58%	172.03%	441.53%	148.31%	275.42%	100.00%	-	-
P/NAPS	0.51	0.50	0.47	0.93	1.21	0.99	1.02	-10.90%
YoY %	2.00%	6.38%	-49.46%	-23.14%	22.22%	-2.94%	-	-
Horiz. %	50.00%	49.02%	46.08%	91.18%	118.63%	97.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos