[ILB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.63%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,662 99,159 136,598 137,267 162,491 190,183 210,010 -23.62%
PBT -53,369 195,399 3,777 18,191 20,643 25,846 16,091 -
Tax -507 -3,114 -5,069 -4,973 -4,491 -9,828 -5,561 -32.90%
NP -53,876 192,285 -1,292 13,218 16,152 16,018 10,530 -
-
NP to SH -41,228 129,616 -2,797 11,519 16,647 8,507 2,621 -
-
Tax Rate - 1.59% 134.21% 27.34% 21.76% 38.03% 34.56% -
Total Cost 95,538 -93,126 137,890 124,049 146,339 174,165 199,480 -11.54%
-
Net Worth 309,754 313,971 357,207 380,069 385,774 373,637 396,424 -4.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,183 195,760 8,564 8,889 15,995 5,099 3,936 7.81%
Div Payout % 0.00% 151.03% 0.00% 77.17% 96.09% 59.95% 150.20% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 309,754 313,971 357,207 380,069 385,774 373,637 396,424 -4.02%
NOSH 181,142 174,428 166,142 184,499 197,833 188,705 196,249 -1.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -129.32% 193.92% -0.95% 9.63% 9.94% 8.42% 5.01% -
ROE -13.31% 41.28% -0.78% 3.03% 4.32% 2.28% 0.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.00 56.85 82.22 74.40 82.14 100.78 107.01 -22.59%
EPS -22.76 74.31 -1.68 6.24 8.41 4.51 1.34 -
DPS 3.41 112.23 5.15 4.82 8.09 2.70 2.01 9.20%
NAPS 1.71 1.80 2.15 2.06 1.95 1.98 2.02 -2.73%
Adjusted Per Share Value based on latest NOSH - 184,499
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.36 50.84 70.04 70.38 83.32 97.52 107.68 -23.62%
EPS -21.14 66.46 -1.43 5.91 8.54 4.36 1.34 -
DPS 3.17 100.38 4.39 4.56 8.20 2.62 2.02 7.79%
NAPS 1.5883 1.6099 1.8316 1.9488 1.9781 1.9158 2.0327 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.715 0.75 0.98 0.81 1.06 1.03 0.64 -
P/RPS 3.11 1.32 1.19 1.09 1.29 1.02 0.60 31.53%
P/EPS -3.14 1.01 -58.21 12.97 12.60 22.85 47.92 -
EY -31.83 99.08 -1.72 7.71 7.94 4.38 2.09 -
DY 4.77 149.64 5.26 5.95 7.63 2.62 3.13 7.27%
P/NAPS 0.42 0.42 0.46 0.39 0.54 0.52 0.32 4.63%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 19/05/14 20/05/13 21/05/12 20/05/11 14/05/10 19/05/09 -
Price 0.815 0.775 0.99 0.90 0.95 1.02 0.79 -
P/RPS 3.54 1.36 1.20 1.21 1.16 1.01 0.74 29.79%
P/EPS -3.58 1.04 -58.81 14.42 11.29 22.63 59.15 -
EY -27.93 95.88 -1.70 6.94 8.86 4.42 1.69 -
DY 4.19 144.81 5.21 5.35 8.51 2.65 2.54 8.69%
P/NAPS 0.48 0.43 0.46 0.44 0.49 0.52 0.39 3.51%

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