[ILB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 19.53%
YoY- -1798.31%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 184,780 174,396 163,336 150,230 134,460 122,873 32,246 -1.83%
PBT 25,184 21,271 5,477 1,330 7,089 6,322 1,605 -2.88%
Tax -4,391 -10,104 -4,429 -5,829 -5,883 -3,352 -650 -2.01%
NP 20,793 11,167 1,048 -4,499 1,206 2,970 955 -3.22%
-
NP to SH 16,993 11,167 1,048 -4,499 -237 -2,164 955 -3.01%
-
Tax Rate 17.44% 47.50% 80.87% 438.27% 82.99% 53.02% 40.50% -
Total Cost 163,987 163,229 162,288 154,729 133,254 119,903 31,291 -1.74%
-
Net Worth 281,242 264,317 192,672 199,712 186,829 188,619 190,999 -0.41%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 6,421 3,109 - - - - - -100.00%
Div Payout % 37.79% 27.85% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 281,242 264,317 192,672 199,712 186,829 188,619 190,999 -0.41%
NOSH 161,633 155,481 129,310 130,530 93,414 93,376 93,627 -0.57%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.25% 6.40% 0.64% -2.99% 0.90% 2.42% 2.96% -
ROE 6.04% 4.22% 0.54% -2.25% -0.13% -1.15% 0.50% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 114.32 112.17 126.31 115.09 143.94 131.59 34.44 -1.26%
EPS 10.51 7.18 0.81 -3.45 -0.25 -2.32 1.02 -2.44%
DPS 3.97 2.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.74 1.70 1.49 1.53 2.00 2.02 2.04 0.16%
Adjusted Per Share Value based on latest NOSH - 130,530
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.75 89.42 83.75 77.03 68.94 63.00 16.53 -1.83%
EPS 8.71 5.73 0.54 -2.31 -0.12 -1.11 0.49 -3.01%
DPS 3.29 1.59 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4421 1.3553 0.9879 1.024 0.958 0.9672 0.9794 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.61 1.82 0.74 0.56 0.88 1.44 0.00 -
P/RPS 1.41 1.62 0.59 0.49 0.61 1.09 0.00 -100.00%
P/EPS 15.31 25.34 91.31 -16.25 -346.86 -62.14 0.00 -100.00%
EY 6.53 3.95 1.10 -6.15 -0.29 -1.61 0.00 -100.00%
DY 2.47 1.10 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 1.07 0.50 0.37 0.44 0.71 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 - -
Price 1.59 1.93 0.70 0.55 0.87 1.27 0.00 -
P/RPS 1.39 1.72 0.55 0.48 0.60 0.97 0.00 -100.00%
P/EPS 15.12 26.87 86.37 -15.96 -342.91 -54.80 0.00 -100.00%
EY 6.61 3.72 1.16 -6.27 -0.29 -1.82 0.00 -100.00%
DY 2.50 1.04 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 1.14 0.47 0.36 0.44 0.63 0.00 -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
Post a Comment