[ILB] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

19-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -83.47%

YoY- -72.82%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	137,267	162,491	190,183	210,010	193,615	192,666	198,231	-5.93%
YoY %	-15.52%	-14.56%	-9.44%	8.47%	0.49%	-2.81%	-	-
Horiz. %	69.25%	81.97%	95.94%	105.94%	97.67%	97.19%	100.00%	-
PBT	18,191	20,643	25,846	16,091	16,813	27,800	32,272	-9.10%
YoY %	-11.88%	-20.13%	60.62%	-4.29%	-39.52%	-13.86%	-	-
Horiz. %	56.37%	63.97%	80.09%	49.86%	52.10%	86.14%	100.00%	-
Tax	-4,973	-4,491	-9,828	-5,561	-1,976	444	-4,686	0.99%
YoY %	-10.73%	54.30%	-76.73%	-181.43%	-545.05%	109.48%	-	-
Horiz. %	106.12%	95.84%	209.73%	118.67%	42.17%	-9.48%	100.00%	-
NP	13,218	16,152	16,018	10,530	14,837	28,244	27,586	-11.53%
YoY %	-18.16%	0.84%	52.12%	-29.03%	-47.47%	2.39%	-	-
Horiz. %	47.92%	58.55%	58.07%	38.17%	53.78%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,519	16,647	8,507	2,621	9,643	22,437	19,050	-8.03%
YoY %	-30.80%	95.69%	224.57%	-72.82%	-57.02%	17.78%	-	-
Horiz. %	60.47%	87.39%	44.66%	13.76%	50.62%	117.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	21.76%	38.03%	34.56%	11.75%	-1.60%	14.52%	-
YoY %	25.64%	-42.78%	10.04%	194.13%	834.38%	-111.02%	-	-
Horiz. %	188.29%	149.86%	261.91%	238.02%	80.92%	-11.02%	100.00%	-
Total Cost	124,049	146,339	174,165	199,480	178,778	164,422	170,645	-5.17%
YoY %	-15.23%	-15.98%	-12.69%	11.58%	8.73%	-3.65%	-	-
Horiz. %	72.69%	85.76%	102.06%	116.90%	104.77%	96.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,069	385,774	373,637	396,424	343,620	295,706	283,395	5.00%
YoY %	-1.48%	3.25%	-5.75%	15.37%	16.20%	4.34%	-	-
Horiz. %	134.11%	136.13%	131.84%	139.88%	121.25%	104.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	8,889	15,995	5,099	3,936	8,189	9,957	9,653	-1.36%
YoY %	-44.43%	213.69%	29.55%	-51.94%	-17.76%	3.15%	-	-
Horiz. %	92.09%	165.70%	52.82%	40.77%	84.83%	103.15%	100.00%	-
Div Payout %	77.17%	96.09%	59.95%	150.20%	84.93%	44.38%	50.67%	-
YoY %	-19.69%	60.28%	-60.09%	76.85%	91.37%	-12.41%	-	-
Horiz. %	152.30%	189.64%	118.31%	296.43%	167.61%	87.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	380,069	385,774	373,637	396,424	343,620	295,706	283,395	5.00%
YoY %	-1.48%	3.25%	-5.75%	15.37%	16.20%	4.34%	-	-
Horiz. %	134.11%	136.13%	131.84%	139.88%	121.25%	104.34%	100.00%	-
NOSH	184,499	197,833	188,705	196,249	200,947	170,928	158,321	2.58%
YoY %	-6.74%	4.84%	-3.84%	-2.34%	17.56%	7.96%	-	-
Horiz. %	116.53%	124.96%	119.19%	123.96%	126.92%	107.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	9.63%	9.94%	8.42%	5.01%	7.66%	14.66%	13.92%	-
YoY %	-3.12%	18.05%	68.06%	-34.60%	-47.75%	5.32%	-	-
Horiz. %	69.18%	71.41%	60.49%	35.99%	55.03%	105.32%	100.00%	-
ROE	3.03%	4.32%	2.28%	0.66%	2.81%	7.59%	6.72%	-
YoY %	-29.86%	89.47%	245.45%	-76.51%	-62.98%	12.95%	-	-
Horiz. %	45.09%	64.29%	33.93%	9.82%	41.82%	112.95%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	74.40	82.14	100.78	107.01	96.35	112.72	125.21	-8.30%
YoY %	-9.42%	-18.50%	-5.82%	11.06%	-14.52%	-9.98%	-	-
Horiz. %	59.42%	65.60%	80.49%	85.46%	76.95%	90.02%	100.00%	-
EPS	6.24	8.41	4.51	1.34	4.80	13.13	12.03	-10.35%
YoY %	-25.80%	86.47%	236.57%	-72.08%	-63.44%	9.14%	-	-
Horiz. %	51.87%	69.91%	37.49%	11.14%	39.90%	109.14%	100.00%	-
DPS	4.82	8.09	2.70	2.01	4.08	5.83	6.10	-3.84%
YoY %	-40.42%	199.63%	34.33%	-50.74%	-30.02%	-4.43%	-	-
Horiz. %	79.02%	132.62%	44.26%	32.95%	66.89%	95.57%	100.00%	-
NAPS	2.06	1.95	1.98	2.02	1.71	1.73	1.79	2.36%
YoY %	5.64%	-1.52%	-1.98%	18.13%	-1.16%	-3.35%	-	-
Horiz. %	115.08%	108.94%	110.61%	112.85%	95.53%	96.65%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 196,249
RPS	70.38	83.32	97.52	107.68	99.28	98.79	101.64	-5.93%
YoY %	-15.53%	-14.56%	-9.44%	8.46%	0.50%	-2.80%	-	-
Horiz. %	69.24%	81.98%	95.95%	105.94%	97.68%	97.20%	100.00%	-
EPS	5.91	8.54	4.36	1.34	4.94	11.50	9.77	-8.02%
YoY %	-30.80%	95.87%	225.37%	-72.87%	-57.04%	17.71%	-	-
Horiz. %	60.49%	87.41%	44.63%	13.72%	50.56%	117.71%	100.00%	-
DPS	4.56	8.20	2.62	2.02	4.20	5.11	4.95	-1.35%
YoY %	-44.39%	212.98%	29.70%	-51.90%	-17.81%	3.23%	-	-
Horiz. %	92.12%	165.66%	52.93%	40.81%	84.85%	103.23%	100.00%	-
NAPS	1.9488	1.9781	1.9158	2.0327	1.7619	1.5162	1.4531	5.00%
YoY %	-1.48%	3.25%	-5.75%	15.37%	16.20%	4.34%	-	-
Horiz. %	134.11%	136.13%	131.84%	139.89%	121.25%	104.34%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.81	1.06	1.03	0.64	0.73	2.00	1.76	-
P/RPS	1.09	1.29	1.02	0.60	0.76	1.77	1.41	-4.19%
YoY %	-15.50%	26.47%	70.00%	-21.05%	-57.06%	25.53%	-	-
Horiz. %	77.30%	91.49%	72.34%	42.55%	53.90%	125.53%	100.00%	-
P/EPS	12.97	12.60	22.85	47.92	15.21	15.24	14.63	-1.98%
YoY %	2.94%	-44.86%	-52.32%	215.06%	-0.20%	4.17%	-	-
Horiz. %	88.65%	86.12%	156.19%	327.55%	103.96%	104.17%	100.00%	-
EY	7.71	7.94	4.38	2.09	6.57	6.56	6.84	2.01%
YoY %	-2.90%	81.28%	109.57%	-68.19%	0.15%	-4.09%	-	-
Horiz. %	112.72%	116.08%	64.04%	30.56%	96.05%	95.91%	100.00%	-
DY	5.95	7.63	2.62	3.13	5.58	2.91	3.46	9.44%
YoY %	-22.02%	191.22%	-16.29%	-43.91%	91.75%	-15.90%	-	-
Horiz. %	171.97%	220.52%	75.72%	90.46%	161.27%	84.10%	100.00%	-
P/NAPS	0.39	0.54	0.52	0.32	0.43	1.16	0.98	-14.22%
YoY %	-27.78%	3.85%	62.50%	-25.58%	-62.93%	18.37%	-	-
Horiz. %	39.80%	55.10%	53.06%	32.65%	43.88%	118.37%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/12	20/05/11	14/05/10	19/05/09	20/05/08	22/05/07	14/06/06	-
Price	0.90	0.95	1.02	0.79	0.83	1.95	1.90	-
P/RPS	1.21	1.16	1.01	0.74	0.86	1.73	1.52	-3.72%
YoY %	4.31%	14.85%	36.49%	-13.95%	-50.29%	13.82%	-	-
Horiz. %	79.61%	76.32%	66.45%	48.68%	56.58%	113.82%	100.00%	-
P/EPS	14.42	11.29	22.63	59.15	17.30	14.86	15.79	-1.49%
YoY %	27.72%	-50.11%	-61.74%	241.91%	16.42%	-5.89%	-	-
Horiz. %	91.32%	71.50%	143.32%	374.60%	109.56%	94.11%	100.00%	-
EY	6.94	8.86	4.42	1.69	5.78	6.73	6.33	1.54%
YoY %	-21.67%	100.45%	161.54%	-70.76%	-14.12%	6.32%	-	-
Horiz. %	109.64%	139.97%	69.83%	26.70%	91.31%	106.32%	100.00%	-
DY	5.35	8.51	2.65	2.54	4.91	2.99	3.21	8.87%
YoY %	-37.13%	221.13%	4.33%	-48.27%	64.21%	-6.85%	-	-
Horiz. %	166.67%	265.11%	82.55%	79.13%	152.96%	93.15%	100.00%	-
P/NAPS	0.44	0.49	0.52	0.39	0.49	1.13	1.06	-13.61%
YoY %	-10.20%	-5.77%	33.33%	-20.41%	-56.64%	6.60%	-	-
Horiz. %	41.51%	46.23%	49.06%	36.79%	46.23%	106.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos