[ILB] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.25%
YoY- -49.29%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 144,472 193,009 203,101 199,250 188,453 203,486 179,296 -3.53%
PBT 17,764 25,459 13,584 18,105 24,957 33,919 22,636 -3.95%
Tax -3,090 -10,119 -5,933 -2,286 1,005 -4,645 -5,248 -8.44%
NP 14,674 15,340 7,651 15,819 25,962 29,274 17,388 -2.78%
-
NP to SH 15,426 7,982 486 10,535 20,776 20,294 15,860 -0.46%
-
Tax Rate 17.39% 39.75% 43.68% 12.63% -4.03% 13.69% 23.18% -
Total Cost 129,798 177,669 195,450 183,431 162,491 174,212 161,908 -3.61%
-
Net Worth 369,266 378,210 387,666 335,544 312,287 289,284 272,642 5.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 15,995 5,099 3,936 8,189 5,053 11,367 3,188 30.82%
Div Payout % 103.69% 63.89% 810.04% 77.74% 24.33% 56.02% 20.11% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 369,266 378,210 387,666 335,544 312,287 289,284 272,642 5.18%
NOSH 193,333 200,111 193,833 193,956 178,450 163,437 159,440 3.26%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.16% 7.95% 3.77% 7.94% 13.78% 14.39% 9.70% -
ROE 4.18% 2.11% 0.13% 3.14% 6.65% 7.02% 5.82% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 74.73 96.45 104.78 102.73 105.61 124.50 112.45 -6.58%
EPS 7.98 3.99 0.25 5.43 11.64 12.42 9.95 -3.60%
DPS 8.27 2.55 2.03 4.22 2.83 6.96 2.00 26.67%
NAPS 1.91 1.89 2.00 1.73 1.75 1.77 1.71 1.85%
Adjusted Per Share Value based on latest NOSH - 193,956
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 74.08 98.97 104.14 102.17 96.63 104.34 91.93 -3.53%
EPS 7.91 4.09 0.25 5.40 10.65 10.41 8.13 -0.45%
DPS 8.20 2.62 2.02 4.20 2.59 5.83 1.64 30.75%
NAPS 1.8934 1.9393 1.9878 1.7205 1.6013 1.4833 1.398 5.18%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.88 0.91 0.95 0.82 1.66 1.99 1.65 -
P/RPS 1.18 0.94 0.91 0.80 1.57 1.60 1.47 -3.59%
P/EPS 11.03 22.81 378.89 15.10 14.26 16.03 16.59 -6.57%
EY 9.07 4.38 0.26 6.62 7.01 6.24 6.03 7.03%
DY 9.40 2.80 2.14 5.15 1.71 3.50 1.21 40.70%
P/NAPS 0.46 0.48 0.48 0.47 0.95 1.12 0.96 -11.53%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 16/08/10 30/07/09 11/08/08 06/08/07 06/09/06 18/08/05 -
Price 0.80 0.96 1.00 0.81 1.62 2.14 1.70 -
P/RPS 1.07 1.00 0.95 0.79 1.53 1.72 1.51 -5.57%
P/EPS 10.03 24.07 398.83 14.91 13.91 17.23 17.09 -8.49%
EY 9.97 4.15 0.25 6.71 7.19 5.80 5.85 9.28%
DY 10.34 2.65 2.03 5.21 1.75 3.25 1.18 43.56%
P/NAPS 0.42 0.51 0.50 0.47 0.93 1.21 0.99 -13.31%

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