[ILB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 28.64%
YoY- 368.25%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 192,666 198,231 176,409 172,990 157,342 137,668 131,506 6.56%
PBT 27,800 32,272 21,599 13,456 6,564 -1,672 9,670 19.23%
Tax 444 -4,686 -6,082 -8,619 -5,531 -3,458 -6,482 -
NP 28,244 27,586 15,517 4,837 1,033 -5,130 3,188 43.82%
-
NP to SH 22,437 19,050 15,517 4,837 1,033 -5,805 2,420 44.91%
-
Tax Rate -1.60% 14.52% 28.16% 64.05% 84.26% - 67.03% -
Total Cost 164,422 170,645 160,892 168,153 156,309 142,798 128,318 4.21%
-
Net Worth 295,706 283,395 265,123 218,820 193,469 182,783 187,045 7.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,957 9,653 - - - - - -
Div Payout % 44.38% 50.67% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 295,706 283,395 265,123 218,820 193,469 182,783 187,045 7.92%
NOSH 170,928 158,321 156,877 131,030 130,722 93,734 93,522 10.56%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.66% 13.92% 8.80% 2.80% 0.66% -3.73% 2.42% -
ROE 7.59% 6.72% 5.85% 2.21% 0.53% -3.18% 1.29% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 112.72 125.21 112.45 132.02 120.36 146.87 140.61 -3.61%
EPS 13.13 12.03 9.89 3.69 0.79 -6.19 2.59 31.05%
DPS 5.83 6.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.79 1.69 1.67 1.48 1.95 2.00 -2.38%
Adjusted Per Share Value based on latest NOSH - 131,030
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 98.79 101.64 90.45 88.70 80.68 70.59 67.43 6.56%
EPS 11.50 9.77 7.96 2.48 0.53 -2.98 1.24 44.92%
DPS 5.11 4.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5162 1.4531 1.3594 1.122 0.992 0.9372 0.9591 7.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.76 1.81 1.56 0.50 1.21 0.93 -
P/RPS 1.77 1.41 1.61 1.18 0.42 0.82 0.66 17.86%
P/EPS 15.24 14.63 18.30 42.26 63.27 -19.54 35.94 -13.31%
EY 6.56 6.84 5.46 2.37 1.58 -5.12 2.78 15.37%
DY 2.91 3.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.98 1.07 0.93 0.34 0.62 0.47 16.24%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 23/05/02 25/05/01 -
Price 1.95 1.90 1.90 1.68 0.51 0.78 0.80 -
P/RPS 1.73 1.52 1.69 1.27 0.42 0.53 0.57 20.31%
P/EPS 14.86 15.79 19.21 45.51 64.54 -12.59 30.92 -11.49%
EY 6.73 6.33 5.21 2.20 1.55 -7.94 3.23 13.00%
DY 2.99 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.06 1.12 1.01 0.34 0.40 0.40 18.88%

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