[ILB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -51.21%
YoY- 123.29%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 203,755 184,780 174,396 163,336 150,230 134,460 122,873 8.79%
PBT 35,131 25,184 21,271 5,477 1,330 7,089 6,322 33.07%
Tax -4,348 -4,391 -10,104 -4,429 -5,829 -5,883 -3,352 4.42%
NP 30,783 20,793 11,167 1,048 -4,499 1,206 2,970 47.63%
-
NP to SH 22,547 16,993 11,167 1,048 -4,499 -237 -2,164 -
-
Tax Rate 12.38% 17.44% 47.50% 80.87% 438.27% 82.99% 53.02% -
Total Cost 172,972 163,987 163,229 162,288 154,729 133,254 119,903 6.29%
-
Net Worth 289,034 281,242 264,317 192,672 199,712 186,829 188,619 7.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,135 6,421 3,109 - - - - -
Div Payout % 36.08% 37.79% 27.85% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 289,034 281,242 264,317 192,672 199,712 186,829 188,619 7.36%
NOSH 165,162 161,633 155,481 129,310 130,530 93,414 93,376 9.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.11% 11.25% 6.40% 0.64% -2.99% 0.90% 2.42% -
ROE 7.80% 6.04% 4.22% 0.54% -2.25% -0.13% -1.15% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 123.37 114.32 112.17 126.31 115.09 143.94 131.59 -1.06%
EPS 13.65 10.51 7.18 0.81 -3.45 -0.25 -2.32 -
DPS 4.93 3.97 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.70 1.49 1.53 2.00 2.02 -2.36%
Adjusted Per Share Value based on latest NOSH - 129,310
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 104.48 94.75 89.42 83.75 77.03 68.94 63.00 8.79%
EPS 11.56 8.71 5.73 0.54 -2.31 -0.12 -1.11 -
DPS 4.17 3.29 1.59 0.00 0.00 0.00 0.00 -
NAPS 1.482 1.4421 1.3553 0.9879 1.024 0.958 0.9672 7.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.20 1.61 1.82 0.74 0.56 0.88 1.44 -
P/RPS 1.78 1.41 1.62 0.59 0.49 0.61 1.09 8.51%
P/EPS 16.12 15.31 25.34 91.31 -16.25 -346.86 -62.14 -
EY 6.21 6.53 3.95 1.10 -6.15 -0.29 -1.61 -
DY 2.24 2.47 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.93 1.07 0.50 0.37 0.44 0.71 10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 24/11/00 -
Price 2.05 1.59 1.93 0.70 0.55 0.87 1.27 -
P/RPS 1.66 1.39 1.72 0.55 0.48 0.60 0.97 9.36%
P/EPS 15.02 15.12 26.87 86.37 -15.96 -342.91 -54.80 -
EY 6.66 6.61 3.72 1.16 -6.27 -0.29 -1.82 -
DY 2.40 2.50 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.91 1.14 0.47 0.36 0.44 0.63 10.86%

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