[ILB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

16-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -6.17%

YoY- 1542.39%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	134,656	142,051	144,472	193,009	203,101	199,250	188,453	-5.44%
YoY %	-5.21%	-1.68%	-25.15%	-4.97%	1.93%	5.73%	-	-
Horiz. %	71.45%	75.38%	76.66%	102.42%	107.77%	105.73%	100.00%	-
PBT	2,864	17,410	17,764	25,459	13,584	18,105	24,957	-30.26%
YoY %	-83.55%	-1.99%	-30.23%	87.42%	-24.97%	-27.46%	-	-
Horiz. %	11.48%	69.76%	71.18%	102.01%	54.43%	72.54%	100.00%	-
Tax	-5,045	-5,415	-3,090	-10,119	-5,933	-2,286	1,005	-
YoY %	6.83%	-75.24%	69.46%	-70.55%	-159.54%	-327.46%	-	-
Horiz. %	-501.99%	-538.81%	-307.46%	-1,006.87%	-590.35%	-227.46%	100.00%	-
NP	-2,181	11,995	14,674	15,340	7,651	15,819	25,962	-
YoY %	-118.18%	-18.26%	-4.34%	100.50%	-51.63%	-39.07%	-	-
Horiz. %	-8.40%	46.20%	56.52%	59.09%	29.47%	60.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,098	10,552	15,426	7,982	486	10,535	20,776	-
YoY %	-138.84%	-31.60%	93.26%	1,542.39%	-95.39%	-49.29%	-	-
Horiz. %	-19.72%	50.79%	74.25%	38.42%	2.34%	50.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	176.15%	31.10%	17.39%	39.75%	43.68%	12.63%	-4.03%	-
YoY %	466.40%	78.84%	-56.25%	-9.00%	245.84%	413.40%	-	-
Horiz. %	-4,370.97%	-771.71%	-431.51%	-986.35%	-1,083.87%	-313.40%	100.00%	-
Total Cost	136,837	130,056	129,798	177,669	195,450	183,431	162,491	-2.82%
YoY %	5.21%	0.20%	-26.94%	-9.10%	6.55%	12.89%	-	-
Horiz. %	84.21%	80.04%	79.88%	109.34%	120.28%	112.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	371,360	404,414	369,266	378,210	387,666	335,544	312,287	2.92%
YoY %	-8.17%	9.52%	-2.36%	-2.44%	15.53%	7.45%	-	-
Horiz. %	118.92%	129.50%	118.25%	121.11%	124.14%	107.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	8,564	8,889	15,995	5,099	3,936	8,189	5,053	9.18%
YoY %	-3.66%	-44.43%	213.69%	29.55%	-51.94%	62.06%	-	-
Horiz. %	169.48%	175.92%	316.54%	100.91%	77.89%	162.06%	100.00%	-
Div Payout %	0.00%	84.24%	103.69%	63.89%	810.04%	77.74%	24.33%	-
YoY %	0.00%	-18.76%	62.29%	-92.11%	941.99%	219.52%	-	-
Horiz. %	0.00%	346.24%	426.18%	262.60%	3,329.39%	319.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	371,360	404,414	369,266	378,210	387,666	335,544	312,287	2.92%
YoY %	-8.17%	9.52%	-2.36%	-2.44%	15.53%	7.45%	-	-
Horiz. %	118.92%	129.50%	118.25%	121.11%	124.14%	107.45%	100.00%	-
NOSH	168,800	193,499	193,333	200,111	193,833	193,956	178,450	-0.92%
YoY %	-12.76%	0.09%	-3.39%	3.24%	-0.06%	8.69%	-	-
Horiz. %	94.59%	108.43%	108.34%	112.14%	108.62%	108.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	-1.62%	8.44%	10.16%	7.95%	3.77%	7.94%	13.78%	-
YoY %	-119.19%	-16.93%	27.80%	110.88%	-52.52%	-42.38%	-	-
Horiz. %	-11.76%	61.25%	73.73%	57.69%	27.36%	57.62%	100.00%	-
ROE	-1.10%	2.61%	4.18%	2.11%	0.13%	3.14%	6.65%	-
YoY %	-142.15%	-37.56%	98.10%	1,523.08%	-95.86%	-52.78%	-	-
Horiz. %	-16.54%	39.25%	62.86%	31.73%	1.95%	47.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	79.77	73.41	74.73	96.45	104.78	102.73	105.61	-4.56%
YoY %	8.66%	-1.77%	-22.52%	-7.95%	2.00%	-2.73%	-	-
Horiz. %	75.53%	69.51%	70.76%	91.33%	99.21%	97.27%	100.00%	-
EPS	-2.43	5.45	7.98	3.99	0.25	5.43	11.64	-
YoY %	-144.59%	-31.70%	100.00%	1,496.00%	-95.40%	-53.35%	-	-
Horiz. %	-20.88%	46.82%	68.56%	34.28%	2.15%	46.65%	100.00%	-
DPS	5.07	4.59	8.27	2.55	2.03	4.22	2.83	10.19%
YoY %	10.46%	-44.50%	224.31%	25.62%	-51.90%	49.12%	-	-
Horiz. %	179.15%	162.19%	292.23%	90.11%	71.73%	149.12%	100.00%	-
NAPS	2.20	2.09	1.91	1.89	2.00	1.73	1.75	3.88%
YoY %	5.26%	9.42%	1.06%	-5.50%	15.61%	-1.14%	-	-
Horiz. %	125.71%	119.43%	109.14%	108.00%	114.29%	98.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 200,111
RPS	69.05	72.84	74.08	98.97	104.14	102.17	96.63	-5.44%
YoY %	-5.20%	-1.67%	-25.15%	-4.96%	1.93%	5.73%	-	-
Horiz. %	71.46%	75.38%	76.66%	102.42%	107.77%	105.73%	100.00%	-
EPS	-2.10	5.41	7.91	4.09	0.25	5.40	10.65	-
YoY %	-138.82%	-31.61%	93.40%	1,536.00%	-95.37%	-49.30%	-	-
Horiz. %	-19.72%	50.80%	74.27%	38.40%	2.35%	50.70%	100.00%	-
DPS	4.39	4.56	8.20	2.62	2.02	4.20	2.59	9.18%
YoY %	-3.73%	-44.39%	212.98%	29.70%	-51.90%	62.16%	-	-
Horiz. %	169.50%	176.06%	316.60%	101.16%	77.99%	162.16%	100.00%	-
NAPS	1.9042	2.0737	1.8934	1.9393	1.9878	1.7205	1.6013	2.92%
YoY %	-8.17%	9.52%	-2.37%	-2.44%	15.54%	7.44%	-	-
Horiz. %	118.92%	129.50%	118.24%	121.11%	124.14%	107.44%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.49	0.87	0.88	0.91	0.95	0.82	1.66	-
P/RPS	1.87	1.19	1.18	0.94	0.91	0.80	1.57	2.95%
YoY %	57.14%	0.85%	25.53%	3.30%	13.75%	-49.04%	-	-
Horiz. %	119.11%	75.80%	75.16%	59.87%	57.96%	50.96%	100.00%	-
P/EPS	-61.37	15.95	11.03	22.81	378.89	15.10	14.26	-
YoY %	-484.76%	44.61%	-51.64%	-93.98%	2,409.21%	5.89%	-	-
Horiz. %	-430.36%	111.85%	77.35%	159.96%	2,657.01%	105.89%	100.00%	-
EY	-1.63	6.27	9.07	4.38	0.26	6.62	7.01	-
YoY %	-126.00%	-30.87%	107.08%	1,584.62%	-96.07%	-5.56%	-	-
Horiz. %	-23.25%	89.44%	129.39%	62.48%	3.71%	94.44%	100.00%	-
DY	3.41	5.28	9.40	2.80	2.14	5.15	1.71	12.17%
YoY %	-35.42%	-43.83%	235.71%	30.84%	-58.45%	201.17%	-	-
Horiz. %	199.42%	308.77%	549.71%	163.74%	125.15%	301.17%	100.00%	-
P/NAPS	0.68	0.42	0.46	0.48	0.48	0.47	0.95	-5.41%
YoY %	61.90%	-8.70%	-4.17%	0.00%	2.13%	-50.53%	-	-
Horiz. %	71.58%	44.21%	48.42%	50.53%	50.53%	49.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	24/08/12	15/08/11	16/08/10	30/07/09	11/08/08	06/08/07	-
Price	1.79	0.96	0.80	0.96	1.00	0.81	1.62	-
P/RPS	2.24	1.31	1.07	1.00	0.95	0.79	1.53	6.55%
YoY %	70.99%	22.43%	7.00%	5.26%	20.25%	-48.37%	-	-
Horiz. %	146.41%	85.62%	69.93%	65.36%	62.09%	51.63%	100.00%	-
P/EPS	-73.73	17.60	10.03	24.07	398.83	14.91	13.91	-
YoY %	-518.92%	75.47%	-58.33%	-93.96%	2,574.92%	7.19%	-	-
Horiz. %	-530.05%	126.53%	72.11%	173.04%	2,867.22%	107.19%	100.00%	-
EY	-1.36	5.68	9.97	4.15	0.25	6.71	7.19	-
YoY %	-123.94%	-43.03%	140.24%	1,560.00%	-96.27%	-6.68%	-	-
Horiz. %	-18.92%	79.00%	138.66%	57.72%	3.48%	93.32%	100.00%	-
DY	2.83	4.79	10.34	2.65	2.03	5.21	1.75	8.33%
YoY %	-40.92%	-53.68%	290.19%	30.54%	-61.04%	197.71%	-	-
Horiz. %	161.71%	273.71%	590.86%	151.43%	116.00%	297.71%	100.00%	-
P/NAPS	0.81	0.46	0.42	0.51	0.50	0.47	0.93	-2.27%
YoY %	76.09%	9.52%	-17.65%	2.00%	6.38%	-49.46%	-	-
Horiz. %	87.10%	49.46%	45.16%	54.84%	53.76%	50.54%	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