[ILB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.02%
YoY- 271.3%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 184,780 179,296 176,409 178,255 174,396 177,534 172,990 4.48%
PBT 25,184 22,636 21,599 20,489 21,271 17,055 13,456 51.81%
Tax -4,391 -5,248 -6,082 -6,528 -10,104 -9,229 -8,619 -36.18%
NP 20,793 17,388 15,517 13,961 11,167 7,826 4,837 164.14%
-
NP to SH 16,993 15,860 15,517 13,961 11,167 7,826 4,837 130.92%
-
Tax Rate 17.44% 23.18% 28.16% 31.86% 47.50% 54.11% 64.05% -
Total Cost 163,987 161,908 160,892 164,294 163,229 169,708 168,153 -1.65%
-
Net Worth 281,242 272,642 265,123 252,854 264,317 227,687 218,820 18.19%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,421 3,188 - 6,119 3,109 - - -
Div Payout % 37.79% 20.11% - 43.83% 27.85% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 281,242 272,642 265,123 252,854 264,317 227,687 218,820 18.19%
NOSH 161,633 159,440 156,877 150,508 155,481 133,933 131,030 15.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.25% 9.70% 8.80% 7.83% 6.40% 4.41% 2.80% -
ROE 6.04% 5.82% 5.85% 5.52% 4.22% 3.44% 2.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 114.32 112.45 112.45 118.44 112.17 132.55 132.02 -9.14%
EPS 10.51 9.95 9.89 9.28 7.18 5.84 3.69 100.80%
DPS 3.97 2.00 0.00 4.07 2.00 0.00 0.00 -
NAPS 1.74 1.71 1.69 1.68 1.70 1.70 1.67 2.77%
Adjusted Per Share Value based on latest NOSH - 150,508
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.75 91.93 90.45 91.40 89.42 91.03 88.70 4.49%
EPS 8.71 8.13 7.96 7.16 5.73 4.01 2.48 130.87%
DPS 3.29 1.64 0.00 3.14 1.59 0.00 0.00 -
NAPS 1.4421 1.398 1.3594 1.2965 1.3553 1.1675 1.122 18.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.61 1.65 1.81 1.81 1.82 1.77 1.56 -
P/RPS 1.41 1.47 1.61 1.53 1.62 1.34 1.18 12.59%
P/EPS 15.31 16.59 18.30 19.51 25.34 30.29 42.26 -49.14%
EY 6.53 6.03 5.46 5.12 3.95 3.30 2.37 96.41%
DY 2.47 1.21 0.00 2.25 1.10 0.00 0.00 -
P/NAPS 0.93 0.96 1.07 1.08 1.07 1.04 0.93 0.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 18/08/05 12/05/05 28/02/05 29/11/04 19/08/04 27/05/04 -
Price 1.59 1.70 1.90 1.92 1.93 1.74 1.68 -
P/RPS 1.39 1.51 1.69 1.62 1.72 1.31 1.27 6.19%
P/EPS 15.12 17.09 19.21 20.70 26.87 29.78 45.51 -51.99%
EY 6.61 5.85 5.21 4.83 3.72 3.36 2.20 108.07%
DY 2.50 1.18 0.00 2.12 1.04 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 1.14 1.14 1.02 1.01 -6.70%

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