[ILB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 42.69%
YoY- 965.55%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 187,068 203,755 184,780 174,396 163,336 150,230 134,460 5.65%
PBT 19,255 35,131 25,184 21,271 5,477 1,330 7,089 18.11%
Tax 1,371 -4,348 -4,391 -10,104 -4,429 -5,829 -5,883 -
NP 20,626 30,783 20,793 11,167 1,048 -4,499 1,206 60.47%
-
NP to SH 15,970 22,547 16,993 11,167 1,048 -4,499 -237 -
-
Tax Rate -7.12% 12.38% 17.44% 47.50% 80.87% 438.27% 82.99% -
Total Cost 166,442 172,972 163,987 163,229 162,288 154,729 133,254 3.77%
-
Net Worth 310,843 289,034 281,242 264,317 192,672 199,712 186,829 8.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,053 8,135 6,421 3,109 - - - -
Div Payout % 31.65% 36.08% 37.79% 27.85% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 310,843 289,034 281,242 264,317 192,672 199,712 186,829 8.85%
NOSH 176,615 165,162 161,633 155,481 129,310 130,530 93,414 11.19%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.03% 15.11% 11.25% 6.40% 0.64% -2.99% 0.90% -
ROE 5.14% 7.80% 6.04% 4.22% 0.54% -2.25% -0.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 105.92 123.37 114.32 112.17 126.31 115.09 143.94 -4.98%
EPS 9.04 13.65 10.51 7.18 0.81 -3.45 -0.25 -
DPS 2.86 4.93 3.97 2.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.74 1.70 1.49 1.53 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 155,481
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 95.92 104.48 94.75 89.42 83.75 77.03 68.94 5.65%
EPS 8.19 11.56 8.71 5.73 0.54 -2.31 -0.12 -
DPS 2.59 4.17 3.29 1.59 0.00 0.00 0.00 -
NAPS 1.5939 1.482 1.4421 1.3553 0.9879 1.024 0.958 8.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.33 2.20 1.61 1.82 0.74 0.56 0.88 -
P/RPS 1.26 1.78 1.41 1.62 0.59 0.49 0.61 12.84%
P/EPS 14.71 16.12 15.31 25.34 91.31 -16.25 -346.86 -
EY 6.80 6.21 6.53 3.95 1.10 -6.15 -0.29 -
DY 2.15 2.24 2.47 1.10 0.00 0.00 0.00 -
P/NAPS 0.76 1.26 0.93 1.07 0.50 0.37 0.44 9.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 23/11/01 -
Price 1.21 2.05 1.59 1.93 0.70 0.55 0.87 -
P/RPS 1.14 1.66 1.39 1.72 0.55 0.48 0.60 11.28%
P/EPS 13.38 15.02 15.12 26.87 86.37 -15.96 -342.91 -
EY 7.47 6.66 6.61 3.72 1.16 -6.27 -0.29 -
DY 2.36 2.40 2.50 1.04 0.00 0.00 0.00 -
P/NAPS 0.69 1.17 0.91 1.14 0.47 0.36 0.44 7.78%

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