[ILB] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

27-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -23.13%

YoY- -29.17%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	196,129	190,356	210,065	187,068	203,755	184,780	174,396	1.97%
YoY %	3.03%	-9.38%	12.29%	-8.19%	10.27%	5.95%	-	-
Horiz. %	112.46%	109.15%	120.45%	107.27%	116.83%	105.95%	100.00%	-
PBT	24,877	12,651	20,353	19,255	35,131	25,184	21,271	2.64%
YoY %	96.64%	-37.84%	5.70%	-45.19%	39.50%	18.40%	-	-
Horiz. %	116.95%	59.48%	95.68%	90.52%	165.16%	118.40%	100.00%	-
Tax	-10,435	-4,560	-4,878	1,371	-4,348	-4,391	-10,104	0.53%
YoY %	-128.84%	6.52%	-455.80%	131.53%	0.98%	56.54%	-	-
Horiz. %	103.28%	45.13%	48.28%	-13.57%	43.03%	43.46%	100.00%	-
NP	14,442	8,091	15,475	20,626	30,783	20,793	11,167	4.37%
YoY %	78.49%	-47.72%	-24.97%	-33.00%	48.05%	86.20%	-	-
Horiz. %	129.33%	72.45%	138.58%	184.70%	275.66%	186.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,464	1,464	9,717	15,970	22,547	16,993	11,167	-6.49%
YoY %	409.84%	-84.93%	-39.15%	-29.17%	32.68%	52.17%	-	-
Horiz. %	66.84%	13.11%	87.02%	143.01%	201.91%	152.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.95%	36.04%	23.97%	-7.12%	12.38%	17.44%	47.50%	-
YoY %	16.40%	50.35%	436.66%	-157.51%	-29.01%	-63.28%	-	-
Horiz. %	88.32%	75.87%	50.46%	-14.99%	26.06%	36.72%	100.00%	-
Total Cost	181,687	182,265	194,590	166,442	172,972	163,987	163,229	1.80%
YoY %	-0.32%	-6.33%	16.91%	-3.78%	5.48%	0.46%	-	-
Horiz. %	111.31%	111.66%	119.21%	101.97%	105.97%	100.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,847	377,846	338,092	310,843	289,034	281,242	264,317	5.02%
YoY %	-6.09%	11.76%	8.77%	7.55%	2.77%	6.40%	-	-
Horiz. %	134.25%	142.95%	127.91%	117.60%	109.35%	106.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	5,099	3,936	8,189	5,053	8,135	6,421	3,109	8.59%
YoY %	29.55%	-51.94%	62.06%	-37.89%	26.69%	106.53%	-	-
Horiz. %	164.01%	126.60%	263.40%	162.53%	261.66%	206.53%	100.00%	-
Div Payout %	68.33%	268.91%	84.29%	31.65%	36.08%	37.79%	27.85%	-
YoY %	-74.59%	219.03%	166.32%	-12.28%	-4.53%	35.69%	-	-
Horiz. %	245.35%	965.57%	302.66%	113.64%	129.55%	135.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	354,847	377,846	338,092	310,843	289,034	281,242	264,317	5.02%
YoY %	-6.09%	11.76%	8.77%	7.55%	2.77%	6.40%	-	-
Horiz. %	134.25%	142.95%	127.91%	117.60%	109.35%	106.40%	100.00%	-
NOSH	193,800	188,923	184,749	176,615	165,162	161,633	155,481	3.73%
YoY %	2.58%	2.26%	4.61%	6.93%	2.18%	3.96%	-	-
Horiz. %	124.65%	121.51%	118.82%	113.59%	106.23%	103.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.36%	4.25%	7.37%	11.03%	15.11%	11.25%	6.40%	-
YoY %	73.18%	-42.33%	-33.18%	-27.00%	34.31%	75.78%	-	-
Horiz. %	115.00%	66.41%	115.16%	172.34%	236.09%	175.78%	100.00%	-
ROE	2.10%	0.39%	2.87%	5.14%	7.80%	6.04%	4.22%	-
YoY %	438.46%	-86.41%	-44.16%	-34.10%	29.14%	43.13%	-	-
Horiz. %	49.76%	9.24%	68.01%	121.80%	184.83%	143.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	101.20	100.76	113.70	105.92	123.37	114.32	112.17	-1.69%
YoY %	0.44%	-11.38%	7.35%	-14.14%	7.92%	1.92%	-	-
Horiz. %	90.22%	89.83%	101.36%	94.43%	109.98%	101.92%	100.00%	-
EPS	3.85	0.77	5.26	9.04	13.65	10.51	7.18	-9.86%
YoY %	400.00%	-85.36%	-41.81%	-33.77%	29.88%	46.38%	-	-
Horiz. %	53.62%	10.72%	73.26%	125.91%	190.11%	146.38%	100.00%	-
DPS	2.63	2.08	4.43	2.86	4.93	3.97	2.00	4.66%
YoY %	26.44%	-53.05%	54.90%	-41.99%	24.18%	98.50%	-	-
Horiz. %	131.50%	104.00%	221.50%	143.00%	246.50%	198.50%	100.00%	-
NAPS	1.831	2.00	1.83	1.76	1.75	1.74	1.70	1.24%
YoY %	-8.45%	9.29%	3.98%	0.57%	0.57%	2.35%	-	-
Horiz. %	107.71%	117.65%	107.65%	103.53%	102.94%	102.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 176,615
RPS	100.57	97.61	107.71	95.92	104.48	94.75	89.42	1.97%
YoY %	3.03%	-9.38%	12.29%	-8.19%	10.27%	5.96%	-	-
Horiz. %	112.47%	109.16%	120.45%	107.27%	116.84%	105.96%	100.00%	-
EPS	3.83	0.75	4.98	8.19	11.56	8.71	5.73	-6.49%
YoY %	410.67%	-84.94%	-39.19%	-29.15%	32.72%	52.01%	-	-
Horiz. %	66.84%	13.09%	86.91%	142.93%	201.75%	152.01%	100.00%	-
DPS	2.62	2.02	4.20	2.59	4.17	3.29	1.59	8.67%
YoY %	29.70%	-51.90%	62.16%	-37.89%	26.75%	106.92%	-	-
Horiz. %	164.78%	127.04%	264.15%	162.89%	262.26%	206.92%	100.00%	-
NAPS	1.8195	1.9374	1.7336	1.5939	1.482	1.4421	1.3553	5.02%
YoY %	-6.09%	11.76%	8.76%	7.55%	2.77%	6.40%	-	-
Horiz. %	134.25%	142.95%	127.91%	117.60%	109.35%	106.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.95	0.95	0.68	1.33	2.20	1.61	1.82	-
P/RPS	0.94	0.94	0.60	1.26	1.78	1.41	1.62	-8.66%
YoY %	0.00%	56.67%	-52.38%	-29.21%	26.24%	-12.96%	-	-
Horiz. %	58.02%	58.02%	37.04%	77.78%	109.88%	87.04%	100.00%	-
P/EPS	24.67	122.59	12.93	14.71	16.12	15.31	25.34	-0.44%
YoY %	-79.88%	848.11%	-12.10%	-8.75%	5.29%	-39.58%	-	-
Horiz. %	97.36%	483.78%	51.03%	58.05%	63.61%	60.42%	100.00%	-
EY	4.05	0.82	7.73	6.80	6.21	6.53	3.95	0.41%
YoY %	393.90%	-89.39%	13.68%	9.50%	-4.90%	65.32%	-	-
Horiz. %	102.53%	20.76%	195.70%	172.15%	157.22%	165.32%	100.00%	-
DY	2.77	2.19	6.52	2.15	2.24	2.47	1.10	16.63%
YoY %	26.48%	-66.41%	203.26%	-4.02%	-9.31%	124.55%	-	-
Horiz. %	251.82%	199.09%	592.73%	195.45%	203.64%	224.55%	100.00%	-
P/NAPS	0.52	0.48	0.37	0.76	1.26	0.93	1.07	-11.32%
YoY %	8.33%	29.73%	-51.32%	-39.68%	35.48%	-13.08%	-	-
Horiz. %	48.60%	44.86%	34.58%	71.03%	117.76%	86.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	26/10/09	25/11/08	27/11/07	22/11/06	14/11/05	29/11/04	-
Price	1.02	0.94	0.58	1.21	2.05	1.59	1.93	-
P/RPS	1.01	0.93	0.51	1.14	1.66	1.39	1.72	-8.48%
YoY %	8.60%	82.35%	-55.26%	-31.33%	19.42%	-19.19%	-	-
Horiz. %	58.72%	54.07%	29.65%	66.28%	96.51%	80.81%	100.00%	-
P/EPS	26.48	121.30	11.03	13.38	15.02	15.12	26.87	-0.24%
YoY %	-78.17%	999.73%	-17.56%	-10.92%	-0.66%	-43.73%	-	-
Horiz. %	98.55%	451.43%	41.05%	49.80%	55.90%	56.27%	100.00%	-
EY	3.78	0.82	9.07	7.47	6.66	6.61	3.72	0.26%
YoY %	360.98%	-90.96%	21.42%	12.16%	0.76%	77.69%	-	-
Horiz. %	101.61%	22.04%	243.82%	200.81%	179.03%	177.69%	100.00%	-
DY	2.58	2.22	7.64	2.36	2.40	2.50	1.04	16.34%
YoY %	16.22%	-70.94%	223.73%	-1.67%	-4.00%	140.38%	-	-
Horiz. %	248.08%	213.46%	734.62%	226.92%	230.77%	240.38%	100.00%	-
P/NAPS	0.56	0.47	0.32	0.69	1.17	0.91	1.14	-11.16%
YoY %	19.15%	46.87%	-53.62%	-41.03%	28.57%	-20.18%	-	-
Horiz. %	49.12%	41.23%	28.07%	60.53%	102.63%	79.82%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More