[ILB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.9%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 214,240 190,814 197,787 190,503 178,255 165,342 157,112 5.29%
PBT 31,934 14,865 31,654 30,598 20,489 11,178 6,373 30.78%
Tax -7,119 -1,750 -200 -5,777 -6,528 -7,418 -5,628 3.99%
NP 24,815 13,115 31,454 24,821 13,961 3,760 745 79.27%
-
NP to SH 15,859 8,218 24,477 18,335 13,961 3,760 745 66.39%
-
Tax Rate 22.29% 11.77% 0.63% 18.88% 31.86% 66.36% 88.31% -
Total Cost 189,425 177,699 166,333 165,682 164,294 161,582 156,367 3.24%
-
Net Worth 399,582 272,999 168,465 323,210 252,854 216,853 197,599 12.44%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,936 8,189 9,957 9,653 6,119 - - -
Div Payout % 24.82% 99.66% 40.68% 52.65% 43.83% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 399,582 272,999 168,465 323,210 252,854 216,853 197,599 12.44%
NOSH 196,838 272,999 168,465 161,605 150,508 130,634 130,000 7.15%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.58% 6.87% 15.90% 13.03% 7.83% 2.27% 0.47% -
ROE 3.97% 3.01% 14.53% 5.67% 5.52% 1.73% 0.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 108.84 69.90 117.41 117.88 118.44 126.57 120.86 -1.72%
EPS 8.06 3.01 14.53 11.35 9.28 2.88 0.57 55.44%
DPS 2.00 3.00 5.91 5.97 4.07 0.00 0.00 -
NAPS 2.03 1.00 1.00 2.00 1.68 1.66 1.52 4.93%
Adjusted Per Share Value based on latest NOSH - 161,605
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 109.85 97.84 101.42 97.68 91.40 84.78 80.56 5.29%
EPS 8.13 4.21 12.55 9.40 7.16 1.93 0.38 66.53%
DPS 2.02 4.20 5.11 4.95 3.14 0.00 0.00 -
NAPS 2.0489 1.3998 0.8638 1.6573 1.2965 1.1119 1.0132 12.44%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.15 2.00 1.44 1.81 0.72 0.51 -
P/RPS 0.50 1.65 1.70 1.22 1.53 0.57 0.42 2.94%
P/EPS 6.70 38.20 13.77 12.69 19.51 25.02 88.99 -34.99%
EY 14.92 2.62 7.26 7.88 5.12 4.00 1.12 53.90%
DY 3.70 2.61 2.96 4.15 2.25 0.00 0.00 -
P/NAPS 0.27 1.15 2.00 0.72 1.08 0.43 0.34 -3.76%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 25/02/04 25/02/03 -
Price 0.55 0.89 2.01 1.70 1.92 1.19 0.48 -
P/RPS 0.51 1.27 1.71 1.44 1.62 0.94 0.40 4.12%
P/EPS 6.83 29.57 13.83 14.98 20.70 41.34 83.76 -34.12%
EY 14.65 3.38 7.23 6.67 4.83 2.42 1.19 51.89%
DY 3.64 3.37 2.94 3.51 2.12 0.00 0.00 -
P/NAPS 0.27 0.89 2.01 0.85 1.14 0.72 0.32 -2.78%

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