[ILB] QoQ Quarter 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- -94.39%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,531 33,983 36,232 34,177 35,477 36,165 31,448 4.34%
PBT -3,074 7,690 541 1,851 7,633 7,385 1,322 -
Tax -1,509 -1,955 -897 -1,210 -1,869 -1,439 -455 121.58%
NP -4,583 5,735 -356 641 5,764 5,946 867 -
-
NP to SH -4,397 4,313 -387 369 6,578 3,992 580 -
-
Tax Rate - 25.42% 165.80% 65.37% 24.49% 19.49% 34.42% -
Total Cost 38,114 28,248 36,588 33,536 29,713 30,219 30,581 15.73%
-
Net Worth 364,841 357,116 404,414 380,069 375,123 375,610 369,266 -0.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,564 - - - 8,889 - - -
Div Payout % 0.00% - - - 135.14% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 364,841 357,116 404,414 380,069 375,123 375,610 369,266 -0.79%
NOSH 195,025 172,520 193,499 184,499 177,783 181,454 193,333 0.57%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.67% 16.88% -0.98% 1.88% 16.25% 16.44% 2.76% -
ROE -1.21% 1.21% -0.10% 0.10% 1.75% 1.06% 0.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.58 19.70 18.72 18.52 19.96 19.93 16.27 13.07%
EPS -2.60 2.50 -0.20 0.20 3.70 2.20 0.30 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.13 2.07 2.09 2.06 2.11 2.07 1.91 7.50%
Adjusted Per Share Value based on latest NOSH - 184,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.19 17.42 18.58 17.52 18.19 18.54 16.13 4.31%
EPS -2.25 2.21 -0.20 0.19 3.37 2.05 0.30 -
DPS 4.39 0.00 0.00 0.00 4.56 0.00 0.00 -
NAPS 1.8707 1.8311 2.0737 1.9488 1.9235 1.926 1.8934 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.92 0.87 0.81 0.68 0.73 0.88 -
P/RPS 4.60 4.67 4.65 4.37 3.41 3.66 5.41 -10.20%
P/EPS -35.06 36.80 -435.00 405.00 16.69 33.18 293.33 -
EY -2.85 2.72 -0.23 0.25 5.99 3.01 0.34 -
DY 5.56 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.39 0.34 0.35 0.46 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 -
Price 0.90 0.95 0.96 0.90 0.80 0.71 0.80 -
P/RPS 4.60 4.82 5.13 4.86 4.01 3.56 4.92 -4.36%
P/EPS -35.06 38.00 -480.00 450.00 19.64 32.27 266.67 -
EY -2.85 2.63 -0.21 0.22 5.09 3.10 0.38 -
DY 5.56 0.00 0.00 0.00 10.63 0.00 0.00 -
P/NAPS 0.42 0.46 0.46 0.44 0.40 0.34 0.42 0.00%

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
Post a Comment