[ILB] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -6.49%

YoY- 409.84%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	135,684	139,869	130,610	196,129	190,356	210,065	187,068	-5.20%
YoY %	-2.99%	7.09%	-33.41%	3.03%	-9.38%	12.29%	-	-
Horiz. %	72.53%	74.77%	69.82%	104.84%	101.76%	112.29%	100.00%	-
PBT	-6,446	17,715	20,475	24,877	12,651	20,353	19,255	-
YoY %	-136.39%	-13.48%	-17.70%	96.64%	-37.84%	5.70%	-	-
Horiz. %	-33.48%	92.00%	106.34%	129.20%	65.70%	105.70%	100.00%	-
Tax	-4,292	-5,931	-2,347	-10,435	-4,560	-4,878	1,371	-
YoY %	27.63%	-152.71%	77.51%	-128.84%	6.52%	-455.80%	-	-
Horiz. %	-313.06%	-432.60%	-171.19%	-761.12%	-332.60%	-355.80%	100.00%	-
NP	-10,738	11,784	18,128	14,442	8,091	15,475	20,626	-
YoY %	-191.12%	-35.00%	25.52%	78.49%	-47.72%	-24.97%	-	-
Horiz. %	-52.06%	57.13%	87.89%	70.02%	39.23%	75.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,469	10,873	17,480	7,464	1,464	9,717	15,970	-
YoY %	-205.48%	-37.80%	134.19%	409.84%	-84.93%	-39.15%	-	-
Horiz. %	-71.82%	68.08%	109.46%	46.74%	9.17%	60.85%	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%	-
YoY %	-	192.15%	-72.68%	16.40%	50.35%	436.66%	-	-
Horiz. %	-	-470.22%	-160.96%	-589.19%	-506.18%	-336.66%	100.00%	-
Total Cost	146,422	128,085	112,482	181,687	182,265	194,590	166,442	-2.11%
YoY %	14.32%	13.87%	-38.09%	-0.32%	-6.33%	16.91%	-	-
Horiz. %	87.97%	76.95%	67.58%	109.16%	109.51%	116.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,948	357,116	375,610	354,847	377,846	338,092	310,843	3.57%
YoY %	7.51%	-4.92%	5.85%	-6.09%	11.76%	8.77%	-	-
Horiz. %	123.52%	114.89%	120.84%	114.16%	121.56%	108.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	8,564	8,889	15,995	5,099	3,936	8,189	5,053	9.18%
YoY %	-3.66%	-44.43%	213.69%	29.55%	-51.94%	62.06%	-	-
Horiz. %	169.48%	175.92%	316.54%	100.91%	77.89%	162.06%	100.00%	-
Div Payout %	0.00%	81.75%	91.51%	68.33%	268.91%	84.29%	31.65%	-
YoY %	0.00%	-10.67%	33.92%	-74.59%	219.03%	166.32%	-	-
Horiz. %	0.00%	258.29%	289.13%	215.89%	849.64%	266.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	383,948	357,116	375,610	354,847	377,846	338,092	310,843	3.57%
YoY %	7.51%	-4.92%	5.85%	-6.09%	11.76%	8.77%	-	-
Horiz. %	123.52%	114.89%	120.84%	114.16%	121.56%	108.77%	100.00%	-
NOSH	169,888	172,520	181,454	193,800	188,923	184,749	176,615	-0.64%
YoY %	-1.53%	-4.92%	-6.37%	2.58%	2.26%	4.61%	-	-
Horiz. %	96.19%	97.68%	102.74%	109.73%	106.97%	104.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	-7.91%	8.43%	13.88%	7.36%	4.25%	7.37%	11.03%	-
YoY %	-193.83%	-39.27%	88.59%	73.18%	-42.33%	-33.18%	-	-
Horiz. %	-71.71%	76.43%	125.84%	66.73%	38.53%	66.82%	100.00%	-
ROE	-2.99%	3.04%	4.65%	2.10%	0.39%	2.87%	5.14%	-
YoY %	-198.36%	-34.62%	121.43%	438.46%	-86.41%	-44.16%	-	-
Horiz. %	-58.17%	59.14%	90.47%	40.86%	7.59%	55.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	79.87	81.07	71.98	101.20	100.76	113.70	105.92	-4.59%
YoY %	-1.48%	12.63%	-28.87%	0.44%	-11.38%	7.35%	-	-
Horiz. %	75.41%	76.54%	67.96%	95.54%	95.13%	107.35%	100.00%	-
EPS	-6.75	6.30	9.63	3.85	0.77	5.26	9.04	-
YoY %	-207.14%	-34.58%	150.13%	400.00%	-85.36%	-41.81%	-	-
Horiz. %	-74.67%	69.69%	106.53%	42.59%	8.52%	58.19%	100.00%	-
DPS	5.04	5.15	8.82	2.63	2.08	4.43	2.86	9.89%
YoY %	-2.14%	-41.61%	235.36%	26.44%	-53.05%	54.90%	-	-
Horiz. %	176.22%	180.07%	308.39%	91.96%	72.73%	154.90%	100.00%	-
NAPS	2.26	2.07	2.07	1.831	2.00	1.83	1.76	4.25%
YoY %	9.18%	0.00%	13.05%	-8.45%	9.29%	3.98%	-	-
Horiz. %	128.41%	117.61%	117.61%	104.03%	113.64%	103.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 193,800
RPS	69.57	71.72	66.97	100.57	97.61	107.71	95.92	-5.20%
YoY %	-3.00%	7.09%	-33.41%	3.03%	-9.38%	12.29%	-	-
Horiz. %	72.53%	74.77%	69.82%	104.85%	101.76%	112.29%	100.00%	-
EPS	-5.88	5.58	8.96	3.83	0.75	4.98	8.19	-
YoY %	-205.38%	-37.72%	133.94%	410.67%	-84.94%	-39.19%	-	-
Horiz. %	-71.79%	68.13%	109.40%	46.76%	9.16%	60.81%	100.00%	-
DPS	4.39	4.56	8.20	2.62	2.02	4.20	2.59	9.18%
YoY %	-3.73%	-44.39%	212.98%	29.70%	-51.90%	62.16%	-	-
Horiz. %	169.50%	176.06%	316.60%	101.16%	77.99%	162.16%	100.00%	-
NAPS	1.9687	1.8311	1.926	1.8195	1.9374	1.7336	1.5939	3.57%
YoY %	7.51%	-4.93%	5.85%	-6.09%	11.76%	8.76%	-	-
Horiz. %	123.51%	114.88%	120.84%	114.15%	121.55%	108.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.86	0.92	0.73	0.95	0.95	0.68	1.33	-
P/RPS	2.33	1.13	1.01	0.94	0.94	0.60	1.26	10.77%
YoY %	106.19%	11.88%	7.45%	0.00%	56.67%	-52.38%	-	-
Horiz. %	184.92%	89.68%	80.16%	74.60%	74.60%	47.62%	100.00%	-
P/EPS	-27.55	14.60	7.58	24.67	122.59	12.93	14.71	-
YoY %	-288.70%	92.61%	-69.27%	-79.88%	848.11%	-12.10%	-	-
Horiz. %	-187.29%	99.25%	51.53%	167.71%	833.38%	87.90%	100.00%	-
EY	-3.63	6.85	13.20	4.05	0.82	7.73	6.80	-
YoY %	-152.99%	-48.11%	225.93%	393.90%	-89.39%	13.68%	-	-
Horiz. %	-53.38%	100.74%	194.12%	59.56%	12.06%	113.68%	100.00%	-
DY	2.71	5.60	12.08	2.77	2.19	6.52	2.15	3.92%
YoY %	-51.61%	-53.64%	336.10%	26.48%	-66.41%	203.26%	-	-
Horiz. %	126.05%	260.47%	561.86%	128.84%	101.86%	303.26%	100.00%	-
P/NAPS	0.82	0.44	0.35	0.52	0.48	0.37	0.76	1.27%
YoY %	86.36%	25.71%	-32.69%	8.33%	29.73%	-51.32%	-	-
Horiz. %	107.89%	57.89%	46.05%	68.42%	63.16%	48.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/13	06/11/12	30/11/11	29/11/10	26/10/09	25/11/08	27/11/07	-
Price	1.93	0.95	0.71	1.02	0.94	0.58	1.21	-
P/RPS	2.42	1.17	0.99	1.01	0.93	0.51	1.14	13.35%
YoY %	106.84%	18.18%	-1.98%	8.60%	82.35%	-55.26%	-	-
Horiz. %	212.28%	102.63%	86.84%	88.60%	81.58%	44.74%	100.00%	-
P/EPS	-28.59	15.07	7.37	26.48	121.30	11.03	13.38	-
YoY %	-289.71%	104.48%	-72.17%	-78.17%	999.73%	-17.56%	-	-
Horiz. %	-213.68%	112.63%	55.08%	197.91%	906.58%	82.44%	100.00%	-
EY	-3.50	6.63	13.57	3.78	0.82	9.07	7.47	-
YoY %	-152.79%	-51.14%	258.99%	360.98%	-90.96%	21.42%	-	-
Horiz. %	-46.85%	88.76%	181.66%	50.60%	10.98%	121.42%	100.00%	-
DY	2.61	5.42	12.42	2.58	2.22	7.64	2.36	1.69%
YoY %	-51.85%	-56.36%	381.40%	16.22%	-70.94%	223.73%	-	-
Horiz. %	110.59%	229.66%	526.27%	109.32%	94.07%	323.73%	100.00%	-
P/NAPS	0.85	0.46	0.34	0.56	0.47	0.32	0.69	3.53%
YoY %	84.78%	35.29%	-39.29%	19.15%	46.87%	-53.62%	-	-
Horiz. %	123.19%	66.67%	49.28%	81.16%	68.12%	46.38%	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