[ILB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.04%
YoY- -37.8%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 36,244 50,076 135,684 139,869 130,610 196,129 190,356 -24.14%
PBT -52,640 191,377 -6,446 17,715 20,475 24,877 12,651 -
Tax -925 -1,153 -4,292 -5,931 -2,347 -10,435 -4,560 -23.33%
NP -53,565 190,224 -10,738 11,784 18,128 14,442 8,091 -
-
NP to SH -40,939 128,359 -11,469 10,873 17,480 7,464 1,464 -
-
Tax Rate - 0.60% - 33.48% 11.46% 41.95% 36.04% -
Total Cost 89,809 -140,148 146,422 128,085 112,482 181,687 182,265 -11.12%
-
Net Worth 327,060 319,008 383,948 357,116 375,610 354,847 377,846 -2.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 6,183 195,760 8,564 8,889 15,995 5,099 3,936 7.81%
Div Payout % 0.00% 152.51% 0.00% 81.75% 91.51% 68.33% 268.91% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 327,060 319,008 383,948 357,116 375,610 354,847 377,846 -2.37%
NOSH 169,461 180,230 169,888 172,520 181,454 193,800 188,923 -1.79%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -147.79% 379.87% -7.91% 8.43% 13.88% 7.36% 4.25% -
ROE -12.52% 40.24% -2.99% 3.04% 4.65% 2.10% 0.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.39 27.78 79.87 81.07 71.98 101.20 100.76 -22.75%
EPS -24.16 71.22 -6.75 6.30 9.63 3.85 0.77 -
DPS 3.65 108.62 5.04 5.15 8.82 2.63 2.08 9.82%
NAPS 1.93 1.77 2.26 2.07 2.07 1.831 2.00 -0.59%
Adjusted Per Share Value based on latest NOSH - 172,520
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.58 25.68 69.57 71.72 66.97 100.57 97.61 -24.14%
EPS -20.99 65.82 -5.88 5.58 8.96 3.83 0.75 -
DPS 3.17 100.38 4.39 4.56 8.20 2.62 2.02 7.79%
NAPS 1.677 1.6357 1.9687 1.8311 1.926 1.8195 1.9374 -2.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 0.865 1.86 0.92 0.73 0.95 0.95 -
P/RPS 3.93 3.11 2.33 1.13 1.01 0.94 0.94 26.91%
P/EPS -3.48 1.21 -27.55 14.60 7.58 24.67 122.59 -
EY -28.76 82.33 -3.63 6.85 13.20 4.05 0.82 -
DY 4.34 125.57 2.71 5.60 12.08 2.77 2.19 12.06%
P/NAPS 0.44 0.49 0.82 0.44 0.35 0.52 0.48 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 29/11/10 26/10/09 -
Price 0.84 0.78 1.93 0.95 0.71 1.02 0.94 -
P/RPS 3.93 2.81 2.42 1.17 0.99 1.01 0.93 27.13%
P/EPS -3.48 1.10 -28.59 15.07 7.37 26.48 121.30 -
EY -28.76 91.31 -3.50 6.63 13.57 3.78 0.82 -
DY 4.34 139.25 2.61 5.42 12.42 2.58 2.22 11.81%
P/NAPS 0.44 0.44 0.85 0.46 0.34 0.56 0.47 -1.09%

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