[ILB] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

26-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 201.23%

YoY- -84.93%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	139,869	130,610	196,129	190,356	210,065	187,068	203,755	-6.07%
YoY %	7.09%	-33.41%	3.03%	-9.38%	12.29%	-8.19%	-	-
Horiz. %	68.65%	64.10%	96.26%	93.42%	103.10%	91.81%	100.00%	-
PBT	17,715	20,475	24,877	12,651	20,353	19,255	35,131	-10.77%
YoY %	-13.48%	-17.70%	96.64%	-37.84%	5.70%	-45.19%	-	-
Horiz. %	50.43%	58.28%	70.81%	36.01%	57.93%	54.81%	100.00%	-
Tax	-5,931	-2,347	-10,435	-4,560	-4,878	1,371	-4,348	5.30%
YoY %	-152.71%	77.51%	-128.84%	6.52%	-455.80%	131.53%	-	-
Horiz. %	136.41%	53.98%	240.00%	104.88%	112.19%	-31.53%	100.00%	-
NP	11,784	18,128	14,442	8,091	15,475	20,626	30,783	-14.77%
YoY %	-35.00%	25.52%	78.49%	-47.72%	-24.97%	-33.00%	-	-
Horiz. %	38.28%	58.89%	46.92%	26.28%	50.27%	67.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,873	17,480	7,464	1,464	9,717	15,970	22,547	-11.43%
YoY %	-37.80%	134.19%	409.84%	-84.93%	-39.15%	-29.17%	-	-
Horiz. %	48.22%	77.53%	33.10%	6.49%	43.10%	70.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.48%	11.46%	41.95%	36.04%	23.97%	-7.12%	12.38%	-
YoY %	192.15%	-72.68%	16.40%	50.35%	436.66%	-157.51%	-	-
Horiz. %	270.44%	92.57%	338.85%	291.11%	193.62%	-57.51%	100.00%	-
Total Cost	128,085	112,482	181,687	182,265	194,590	166,442	172,972	-4.87%
YoY %	13.87%	-38.09%	-0.32%	-6.33%	16.91%	-3.78%	-	-
Horiz. %	74.05%	65.03%	105.04%	105.37%	112.50%	96.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,116	375,610	354,847	377,846	338,092	310,843	289,034	3.58%
YoY %	-4.92%	5.85%	-6.09%	11.76%	8.77%	7.55%	-	-
Horiz. %	123.56%	129.95%	122.77%	130.73%	116.97%	107.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	8,889	15,995	5,099	3,936	8,189	5,053	8,135	1.48%
YoY %	-44.43%	213.69%	29.55%	-51.94%	62.06%	-37.89%	-	-
Horiz. %	109.27%	196.62%	62.68%	48.38%	100.66%	62.11%	100.00%	-
Div Payout %	81.75%	91.51%	68.33%	268.91%	84.29%	31.65%	36.08%	-
YoY %	-10.67%	33.92%	-74.59%	219.03%	166.32%	-12.28%	-	-
Horiz. %	226.58%	253.63%	189.38%	745.32%	233.62%	87.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	357,116	375,610	354,847	377,846	338,092	310,843	289,034	3.58%
YoY %	-4.92%	5.85%	-6.09%	11.76%	8.77%	7.55%	-	-
Horiz. %	123.56%	129.95%	122.77%	130.73%	116.97%	107.55%	100.00%	-
NOSH	172,520	181,454	193,800	188,923	184,749	176,615	165,162	0.72%
YoY %	-4.92%	-6.37%	2.58%	2.26%	4.61%	6.93%	-	-
Horiz. %	104.46%	109.86%	117.34%	114.39%	111.86%	106.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.43%	13.88%	7.36%	4.25%	7.37%	11.03%	15.11%	-
YoY %	-39.27%	88.59%	73.18%	-42.33%	-33.18%	-27.00%	-	-
Horiz. %	55.79%	91.86%	48.71%	28.13%	48.78%	73.00%	100.00%	-
ROE	3.04%	4.65%	2.10%	0.39%	2.87%	5.14%	7.80%	-
YoY %	-34.62%	121.43%	438.46%	-86.41%	-44.16%	-34.10%	-	-
Horiz. %	38.97%	59.62%	26.92%	5.00%	36.79%	65.90%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	81.07	71.98	101.20	100.76	113.70	105.92	123.37	-6.75%
YoY %	12.63%	-28.87%	0.44%	-11.38%	7.35%	-14.14%	-	-
Horiz. %	65.71%	58.34%	82.03%	81.67%	92.16%	85.86%	100.00%	-
EPS	6.30	9.63	3.85	0.77	5.26	9.04	13.65	-12.08%
YoY %	-34.58%	150.13%	400.00%	-85.36%	-41.81%	-33.77%	-	-
Horiz. %	46.15%	70.55%	28.21%	5.64%	38.53%	66.23%	100.00%	-
DPS	5.15	8.82	2.63	2.08	4.43	2.86	4.93	0.72%
YoY %	-41.61%	235.36%	26.44%	-53.05%	54.90%	-41.99%	-	-
Horiz. %	104.46%	178.90%	53.35%	42.19%	89.86%	58.01%	100.00%	-
NAPS	2.07	2.07	1.831	2.00	1.83	1.76	1.75	2.83%
YoY %	0.00%	13.05%	-8.45%	9.29%	3.98%	0.57%	-	-
Horiz. %	118.29%	118.29%	104.63%	114.29%	104.57%	100.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 188,923
RPS	71.72	66.97	100.57	97.61	107.71	95.92	104.48	-6.07%
YoY %	7.09%	-33.41%	3.03%	-9.38%	12.29%	-8.19%	-	-
Horiz. %	68.64%	64.10%	96.26%	93.42%	103.09%	91.81%	100.00%	-
EPS	5.58	8.96	3.83	0.75	4.98	8.19	11.56	-11.42%
YoY %	-37.72%	133.94%	410.67%	-84.94%	-39.19%	-29.15%	-	-
Horiz. %	48.27%	77.51%	33.13%	6.49%	43.08%	70.85%	100.00%	-
DPS	4.56	8.20	2.62	2.02	4.20	2.59	4.17	1.49%
YoY %	-44.39%	212.98%	29.70%	-51.90%	62.16%	-37.89%	-	-
Horiz. %	109.35%	196.64%	62.83%	48.44%	100.72%	62.11%	100.00%	-
NAPS	1.8311	1.926	1.8195	1.9374	1.7336	1.5939	1.482	3.58%
YoY %	-4.93%	5.85%	-6.09%	11.76%	8.76%	7.55%	-	-
Horiz. %	123.56%	129.96%	122.77%	130.73%	116.98%	107.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.92	0.73	0.95	0.95	0.68	1.33	2.20	-
P/RPS	1.13	1.01	0.94	0.94	0.60	1.26	1.78	-7.28%
YoY %	11.88%	7.45%	0.00%	56.67%	-52.38%	-29.21%	-	-
Horiz. %	63.48%	56.74%	52.81%	52.81%	33.71%	70.79%	100.00%	-
P/EPS	14.60	7.58	24.67	122.59	12.93	14.71	16.12	-1.63%
YoY %	92.61%	-69.27%	-79.88%	848.11%	-12.10%	-8.75%	-	-
Horiz. %	90.57%	47.02%	153.04%	760.48%	80.21%	91.25%	100.00%	-
EY	6.85	13.20	4.05	0.82	7.73	6.80	6.21	1.64%
YoY %	-48.11%	225.93%	393.90%	-89.39%	13.68%	9.50%	-	-
Horiz. %	110.31%	212.56%	65.22%	13.20%	124.48%	109.50%	100.00%	-
DY	5.60	12.08	2.77	2.19	6.52	2.15	2.24	16.48%
YoY %	-53.64%	336.10%	26.48%	-66.41%	203.26%	-4.02%	-	-
Horiz. %	250.00%	539.29%	123.66%	97.77%	291.07%	95.98%	100.00%	-
P/NAPS	0.44	0.35	0.52	0.48	0.37	0.76	1.26	-16.07%
YoY %	25.71%	-32.69%	8.33%	29.73%	-51.32%	-39.68%	-	-
Horiz. %	34.92%	27.78%	41.27%	38.10%	29.37%	60.32%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	06/11/12	30/11/11	29/11/10	26/10/09	25/11/08	27/11/07	22/11/06	-
Price	0.95	0.71	1.02	0.94	0.58	1.21	2.05	-
P/RPS	1.17	0.99	1.01	0.93	0.51	1.14	1.66	-5.65%
YoY %	18.18%	-1.98%	8.60%	82.35%	-55.26%	-31.33%	-	-
Horiz. %	70.48%	59.64%	60.84%	56.02%	30.72%	68.67%	100.00%	-
P/EPS	15.07	7.37	26.48	121.30	11.03	13.38	15.02	0.05%
YoY %	104.48%	-72.17%	-78.17%	999.73%	-17.56%	-10.92%	-	-
Horiz. %	100.33%	49.07%	176.30%	807.59%	73.44%	89.08%	100.00%	-
EY	6.63	13.57	3.78	0.82	9.07	7.47	6.66	-0.07%
YoY %	-51.14%	258.99%	360.98%	-90.96%	21.42%	12.16%	-	-
Horiz. %	99.55%	203.75%	56.76%	12.31%	136.19%	112.16%	100.00%	-
DY	5.42	12.42	2.58	2.22	7.64	2.36	2.40	14.52%
YoY %	-56.36%	381.40%	16.22%	-70.94%	223.73%	-1.67%	-	-
Horiz. %	225.83%	517.50%	107.50%	92.50%	318.33%	98.33%	100.00%	-
P/NAPS	0.46	0.34	0.56	0.47	0.32	0.69	1.17	-14.39%
YoY %	35.29%	-39.29%	19.15%	46.87%	-53.62%	-41.03%	-	-
Horiz. %	39.32%	29.06%	47.86%	40.17%	27.35%	58.97%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos