[ILB] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[ILB] ILB GROUP BERHAD

Announcement Date

14-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 306.43%

YoY- 224.57%

Quarter Report

ILB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	136,598	137,267	162,491	190,183	210,010	193,615	192,666	-5.56%
YoY %	-0.49%	-15.52%	-14.56%	-9.44%	8.47%	0.49%	-	-
Horiz. %	70.90%	71.25%	84.34%	98.71%	109.00%	100.49%	100.00%	-
PBT	3,777	18,191	20,643	25,846	16,091	16,813	27,800	-28.27%
YoY %	-79.24%	-11.88%	-20.13%	60.62%	-4.29%	-39.52%	-	-
Horiz. %	13.59%	65.44%	74.26%	92.97%	57.88%	60.48%	100.00%	-
Tax	-5,069	-4,973	-4,491	-9,828	-5,561	-1,976	444	-
YoY %	-1.93%	-10.73%	54.30%	-76.73%	-181.43%	-545.05%	-	-
Horiz. %	-1,141.67%	-1,120.05%	-1,011.49%	-2,213.51%	-1,252.48%	-445.05%	100.00%	-
NP	-1,292	13,218	16,152	16,018	10,530	14,837	28,244	-
YoY %	-109.77%	-18.16%	0.84%	52.12%	-29.03%	-47.47%	-	-
Horiz. %	-4.57%	46.80%	57.19%	56.71%	37.28%	52.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,797	11,519	16,647	8,507	2,621	9,643	22,437	-
YoY %	-124.28%	-30.80%	95.69%	224.57%	-72.82%	-57.02%	-	-
Horiz. %	-12.47%	51.34%	74.19%	37.92%	11.68%	42.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	134.21%	27.34%	21.76%	38.03%	34.56%	11.75%	-1.60%	-
YoY %	390.89%	25.64%	-42.78%	10.04%	194.13%	834.38%	-	-
Horiz. %	-8,388.12%	-1,708.75%	-1,360.00%	-2,376.88%	-2,160.00%	-734.38%	100.00%	-
Total Cost	137,890	124,049	146,339	174,165	199,480	178,778	164,422	-2.88%
YoY %	11.16%	-15.23%	-15.98%	-12.69%	11.58%	8.73%	-	-
Horiz. %	83.86%	75.45%	89.00%	105.93%	121.32%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,207	380,069	385,774	373,637	396,424	343,620	295,706	3.19%
YoY %	-6.02%	-1.48%	3.25%	-5.75%	15.37%	16.20%	-	-
Horiz. %	120.80%	128.53%	130.46%	126.35%	134.06%	116.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	8,564	8,889	15,995	5,099	3,936	8,189	9,957	-2.47%
YoY %	-3.66%	-44.43%	213.69%	29.55%	-51.94%	-17.76%	-	-
Horiz. %	86.01%	89.27%	160.64%	51.21%	39.53%	82.24%	100.00%	-
Div Payout %	0.00%	77.17%	96.09%	59.95%	150.20%	84.93%	44.38%	-
YoY %	0.00%	-19.69%	60.28%	-60.09%	76.85%	91.37%	-	-
Horiz. %	0.00%	173.88%	216.52%	135.08%	338.44%	191.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	357,207	380,069	385,774	373,637	396,424	343,620	295,706	3.19%
YoY %	-6.02%	-1.48%	3.25%	-5.75%	15.37%	16.20%	-	-
Horiz. %	120.80%	128.53%	130.46%	126.35%	134.06%	116.20%	100.00%	-
NOSH	166,142	184,499	197,833	188,705	196,249	200,947	170,928	-0.47%
YoY %	-9.95%	-6.74%	4.84%	-3.84%	-2.34%	17.56%	-	-
Horiz. %	97.20%	107.94%	115.74%	110.40%	114.81%	117.56%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	-0.95%	9.63%	9.94%	8.42%	5.01%	7.66%	14.66%	-
YoY %	-109.87%	-3.12%	18.05%	68.06%	-34.60%	-47.75%	-	-
Horiz. %	-6.48%	65.69%	67.80%	57.44%	34.17%	52.25%	100.00%	-
ROE	-0.78%	3.03%	4.32%	2.28%	0.66%	2.81%	7.59%	-
YoY %	-125.74%	-29.86%	89.47%	245.45%	-76.51%	-62.98%	-	-
Horiz. %	-10.28%	39.92%	56.92%	30.04%	8.70%	37.02%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	82.22	74.40	82.14	100.78	107.01	96.35	112.72	-5.11%
YoY %	10.51%	-9.42%	-18.50%	-5.82%	11.06%	-14.52%	-	-
Horiz. %	72.94%	66.00%	72.87%	89.41%	94.93%	85.48%	100.00%	-
EPS	-1.68	6.24	8.41	4.51	1.34	4.80	13.13	-
YoY %	-126.92%	-25.80%	86.47%	236.57%	-72.08%	-63.44%	-	-
Horiz. %	-12.80%	47.52%	64.05%	34.35%	10.21%	36.56%	100.00%	-
DPS	5.15	4.82	8.09	2.70	2.01	4.08	5.83	-2.04%
YoY %	6.85%	-40.42%	199.63%	34.33%	-50.74%	-30.02%	-	-
Horiz. %	88.34%	82.68%	138.77%	46.31%	34.48%	69.98%	100.00%	-
NAPS	2.15	2.06	1.95	1.98	2.02	1.71	1.73	3.68%
YoY %	4.37%	5.64%	-1.52%	-1.98%	18.13%	-1.16%	-	-
Horiz. %	124.28%	119.08%	112.72%	114.45%	116.76%	98.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 188,705
RPS	70.04	70.38	83.32	97.52	107.68	99.28	98.79	-5.56%
YoY %	-0.48%	-15.53%	-14.56%	-9.44%	8.46%	0.50%	-	-
Horiz. %	70.90%	71.24%	84.34%	98.71%	109.00%	100.50%	100.00%	-
EPS	-1.43	5.91	8.54	4.36	1.34	4.94	11.50	-
YoY %	-124.20%	-30.80%	95.87%	225.37%	-72.87%	-57.04%	-	-
Horiz. %	-12.43%	51.39%	74.26%	37.91%	11.65%	42.96%	100.00%	-
DPS	4.39	4.56	8.20	2.62	2.02	4.20	5.11	-2.49%
YoY %	-3.73%	-44.39%	212.98%	29.70%	-51.90%	-17.81%	-	-
Horiz. %	85.91%	89.24%	160.47%	51.27%	39.53%	82.19%	100.00%	-
NAPS	1.8316	1.9488	1.9781	1.9158	2.0327	1.7619	1.5162	3.19%
YoY %	-6.01%	-1.48%	3.25%	-5.75%	15.37%	16.20%	-	-
Horiz. %	120.80%	128.53%	130.46%	126.36%	134.07%	116.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.98	0.81	1.06	1.03	0.64	0.73	2.00	-
P/RPS	1.19	1.09	1.29	1.02	0.60	0.76	1.77	-6.39%
YoY %	9.17%	-15.50%	26.47%	70.00%	-21.05%	-57.06%	-	-
Horiz. %	67.23%	61.58%	72.88%	57.63%	33.90%	42.94%	100.00%	-
P/EPS	-58.21	12.97	12.60	22.85	47.92	15.21	15.24	-
YoY %	-548.80%	2.94%	-44.86%	-52.32%	215.06%	-0.20%	-	-
Horiz. %	-381.96%	85.10%	82.68%	149.93%	314.44%	99.80%	100.00%	-
EY	-1.72	7.71	7.94	4.38	2.09	6.57	6.56	-
YoY %	-122.31%	-2.90%	81.28%	109.57%	-68.19%	0.15%	-	-
Horiz. %	-26.22%	117.53%	121.04%	66.77%	31.86%	100.15%	100.00%	-
DY	5.26	5.95	7.63	2.62	3.13	5.58	2.91	10.35%
YoY %	-11.60%	-22.02%	191.22%	-16.29%	-43.91%	91.75%	-	-
Horiz. %	180.76%	204.47%	262.20%	90.03%	107.56%	191.75%	100.00%	-
P/NAPS	0.46	0.39	0.54	0.52	0.32	0.43	1.16	-14.27%
YoY %	17.95%	-27.78%	3.85%	62.50%	-25.58%	-62.93%	-	-
Horiz. %	39.66%	33.62%	46.55%	44.83%	27.59%	37.07%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	20/05/13	21/05/12	20/05/11	14/05/10	19/05/09	20/05/08	22/05/07	-
Price	0.99	0.90	0.95	1.02	0.79	0.83	1.95	-
P/RPS	1.20	1.21	1.16	1.01	0.74	0.86	1.73	-5.90%
YoY %	-0.83%	4.31%	14.85%	36.49%	-13.95%	-50.29%	-	-
Horiz. %	69.36%	69.94%	67.05%	58.38%	42.77%	49.71%	100.00%	-
P/EPS	-58.81	14.42	11.29	22.63	59.15	17.30	14.86	-
YoY %	-507.84%	27.72%	-50.11%	-61.74%	241.91%	16.42%	-	-
Horiz. %	-395.76%	97.04%	75.98%	152.29%	398.05%	116.42%	100.00%	-
EY	-1.70	6.94	8.86	4.42	1.69	5.78	6.73	-
YoY %	-124.50%	-21.67%	100.45%	161.54%	-70.76%	-14.12%	-	-
Horiz. %	-25.26%	103.12%	131.65%	65.68%	25.11%	85.88%	100.00%	-
DY	5.21	5.35	8.51	2.65	2.54	4.91	2.99	9.68%
YoY %	-2.62%	-37.13%	221.13%	4.33%	-48.27%	64.21%	-	-
Horiz. %	174.25%	178.93%	284.62%	88.63%	84.95%	164.21%	100.00%	-
P/NAPS	0.46	0.44	0.49	0.52	0.39	0.49	1.13	-13.89%
YoY %	4.55%	-10.20%	-5.77%	33.33%	-20.41%	-56.64%	-	-
Horiz. %	40.71%	38.94%	43.36%	46.02%	34.51%	43.36%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

950

HLIND

HONG LEONG INDUSTRIES BHD

891

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

GENTING

GENTING BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

JCY

JCY INTERNATIONAL BERHAD

335

UCHITEC

UCHI TECHNOLOGIES BHD

306

GENM

GENTING MALAYSIA BERHAD

300

MAYBANK

MALAYAN BANKING BHD

273

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More