[ILB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -48.54%
YoY- -66.43%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 178,920 187,011 214,240 190,814 197,787 190,503 178,255 0.06%
PBT 23,644 10,417 31,934 14,865 31,654 30,598 20,489 2.41%
Tax -4,789 -7,957 -7,119 -1,750 -200 -5,777 -6,528 -5.02%
NP 18,855 2,460 24,815 13,115 31,454 24,821 13,961 5.13%
-
NP to SH 18,668 -4,121 15,859 8,218 24,477 18,335 13,961 4.95%
-
Tax Rate 20.25% 76.38% 22.29% 11.77% 0.63% 18.88% 31.86% -
Total Cost 160,065 184,551 189,425 177,699 166,333 165,682 164,294 -0.43%
-
Net Worth 188,180 343,399 399,582 272,999 168,465 323,210 252,854 -4.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 15,995 5,099 3,936 8,189 9,957 9,653 6,119 17.35%
Div Payout % 85.68% 0.00% 24.82% 99.66% 40.68% 52.65% 43.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 188,180 343,399 399,582 272,999 168,465 323,210 252,854 -4.80%
NOSH 188,180 169,999 196,838 272,999 168,465 161,605 150,508 3.79%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.54% 1.32% 11.58% 6.87% 15.90% 13.03% 7.83% -
ROE 9.92% -1.20% 3.97% 3.01% 14.53% 5.67% 5.52% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 95.08 110.01 108.84 69.90 117.41 117.88 118.44 -3.59%
EPS 9.92 -2.42 8.06 3.01 14.53 11.35 9.28 1.11%
DPS 8.50 3.00 2.00 3.00 5.91 5.97 4.07 13.05%
NAPS 1.00 2.02 2.03 1.00 1.00 2.00 1.68 -8.27%
Adjusted Per Share Value based on latest NOSH - 272,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 91.74 95.89 109.85 97.84 101.42 97.68 91.40 0.06%
EPS 9.57 -2.11 8.13 4.21 12.55 9.40 7.16 4.95%
DPS 8.20 2.62 2.02 4.20 5.11 4.95 3.14 17.34%
NAPS 0.9649 1.7608 2.0489 1.3998 0.8638 1.6573 1.2965 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.00 0.88 0.54 1.15 2.00 1.44 1.81 -
P/RPS 1.05 0.80 0.50 1.65 1.70 1.22 1.53 -6.07%
P/EPS 10.08 -36.30 6.70 38.20 13.77 12.69 19.51 -10.41%
EY 9.92 -2.75 14.92 2.62 7.26 7.88 5.12 11.64%
DY 8.50 3.41 3.70 2.61 2.96 4.15 2.25 24.78%
P/NAPS 1.00 0.44 0.27 1.15 2.00 0.72 1.08 -1.27%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 23/02/09 19/02/08 27/02/07 10/03/06 28/02/05 -
Price 1.00 0.94 0.55 0.89 2.01 1.70 1.92 -
P/RPS 1.05 0.85 0.51 1.27 1.71 1.44 1.62 -6.96%
P/EPS 10.08 -38.78 6.83 29.57 13.83 14.98 20.70 -11.29%
EY 9.92 -2.58 14.65 3.38 7.23 6.67 4.83 12.73%
DY 8.50 3.19 3.64 3.37 2.94 3.51 2.12 26.02%
P/NAPS 1.00 0.47 0.27 0.89 2.01 0.85 1.14 -2.15%

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