[ILB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.14%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 210,065 187,068 203,755 184,780 174,396 163,336 150,230 5.74%
PBT 20,353 19,255 35,131 25,184 21,271 5,477 1,330 57.50%
Tax -4,878 1,371 -4,348 -4,391 -10,104 -4,429 -5,829 -2.92%
NP 15,475 20,626 30,783 20,793 11,167 1,048 -4,499 -
-
NP to SH 9,717 15,970 22,547 16,993 11,167 1,048 -4,499 -
-
Tax Rate 23.97% -7.12% 12.38% 17.44% 47.50% 80.87% 438.27% -
Total Cost 194,590 166,442 172,972 163,987 163,229 162,288 154,729 3.89%
-
Net Worth 338,092 310,843 289,034 281,242 264,317 192,672 199,712 9.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,189 5,053 8,135 6,421 3,109 - - -
Div Payout % 84.29% 31.65% 36.08% 37.79% 27.85% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 338,092 310,843 289,034 281,242 264,317 192,672 199,712 9.16%
NOSH 184,749 176,615 165,162 161,633 155,481 129,310 130,530 5.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.37% 11.03% 15.11% 11.25% 6.40% 0.64% -2.99% -
ROE 2.87% 5.14% 7.80% 6.04% 4.22% 0.54% -2.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 113.70 105.92 123.37 114.32 112.17 126.31 115.09 -0.20%
EPS 5.26 9.04 13.65 10.51 7.18 0.81 -3.45 -
DPS 4.43 2.86 4.93 3.97 2.00 0.00 0.00 -
NAPS 1.83 1.76 1.75 1.74 1.70 1.49 1.53 3.02%
Adjusted Per Share Value based on latest NOSH - 161,633
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 107.71 95.92 104.48 94.75 89.42 83.75 77.03 5.74%
EPS 4.98 8.19 11.56 8.71 5.73 0.54 -2.31 -
DPS 4.20 2.59 4.17 3.29 1.59 0.00 0.00 -
NAPS 1.7336 1.5939 1.482 1.4421 1.3553 0.9879 1.024 9.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.68 1.33 2.20 1.61 1.82 0.74 0.56 -
P/RPS 0.60 1.26 1.78 1.41 1.62 0.59 0.49 3.42%
P/EPS 12.93 14.71 16.12 15.31 25.34 91.31 -16.25 -
EY 7.73 6.80 6.21 6.53 3.95 1.10 -6.15 -
DY 6.52 2.15 2.24 2.47 1.10 0.00 0.00 -
P/NAPS 0.37 0.76 1.26 0.93 1.07 0.50 0.37 0.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 22/11/06 14/11/05 29/11/04 21/11/03 27/11/02 -
Price 0.58 1.21 2.05 1.59 1.93 0.70 0.55 -
P/RPS 0.51 1.14 1.66 1.39 1.72 0.55 0.48 1.01%
P/EPS 11.03 13.38 15.02 15.12 26.87 86.37 -15.96 -
EY 9.07 7.47 6.66 6.61 3.72 1.16 -6.27 -
DY 7.64 2.36 2.40 2.50 1.04 0.00 0.00 -
P/NAPS 0.32 0.69 1.17 0.91 1.14 0.47 0.36 -1.94%

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