[ILB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.9%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 210,010 193,615 192,666 198,231 176,409 172,990 157,342 4.92%
PBT 16,091 16,813 27,800 32,272 21,599 13,456 6,564 16.10%
Tax -5,561 -1,976 444 -4,686 -6,082 -8,619 -5,531 0.09%
NP 10,530 14,837 28,244 27,586 15,517 4,837 1,033 47.19%
-
NP to SH 2,621 9,643 22,437 19,050 15,517 4,837 1,033 16.77%
-
Tax Rate 34.56% 11.75% -1.60% 14.52% 28.16% 64.05% 84.26% -
Total Cost 199,480 178,778 164,422 170,645 160,892 168,153 156,309 4.14%
-
Net Worth 396,424 343,620 295,706 283,395 265,123 218,820 193,469 12.68%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,936 8,189 9,957 9,653 - - - -
Div Payout % 150.20% 84.93% 44.38% 50.67% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 396,424 343,620 295,706 283,395 265,123 218,820 193,469 12.68%
NOSH 196,249 200,947 170,928 158,321 156,877 131,030 130,722 6.99%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.01% 7.66% 14.66% 13.92% 8.80% 2.80% 0.66% -
ROE 0.66% 2.81% 7.59% 6.72% 5.85% 2.21% 0.53% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 107.01 96.35 112.72 125.21 112.45 132.02 120.36 -1.93%
EPS 1.34 4.80 13.13 12.03 9.89 3.69 0.79 9.19%
DPS 2.01 4.08 5.83 6.10 0.00 0.00 0.00 -
NAPS 2.02 1.71 1.73 1.79 1.69 1.67 1.48 5.31%
Adjusted Per Share Value based on latest NOSH - 158,321
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 107.68 99.28 98.79 101.64 90.45 88.70 80.68 4.92%
EPS 1.34 4.94 11.50 9.77 7.96 2.48 0.53 16.70%
DPS 2.02 4.20 5.11 4.95 0.00 0.00 0.00 -
NAPS 2.0327 1.7619 1.5162 1.4531 1.3594 1.122 0.992 12.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.64 0.73 2.00 1.76 1.81 1.56 0.50 -
P/RPS 0.60 0.76 1.77 1.41 1.61 1.18 0.42 6.11%
P/EPS 47.92 15.21 15.24 14.63 18.30 42.26 63.27 -4.52%
EY 2.09 6.57 6.56 6.84 5.46 2.37 1.58 4.76%
DY 3.13 5.58 2.91 3.46 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 1.16 0.98 1.07 0.93 0.34 -1.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 -
Price 0.79 0.83 1.95 1.90 1.90 1.68 0.51 -
P/RPS 0.74 0.86 1.73 1.52 1.69 1.27 0.42 9.89%
P/EPS 59.15 17.30 14.86 15.79 19.21 45.51 64.54 -1.44%
EY 1.69 5.78 6.73 6.33 5.21 2.20 1.55 1.45%
DY 2.54 4.91 2.99 3.21 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 1.13 1.06 1.12 1.01 0.34 2.31%

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