[ILB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.52%
YoY- 3214.79%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 16,170 28,074 38,171 74,824 134,656 142,051 144,472 -30.55%
PBT 411 -13,889 -53,007 191,896 2,864 17,410 17,764 -46.58%
Tax 14,624 -376 -760 -2,243 -5,045 -5,415 -3,090 -
NP 15,035 -14,265 -53,767 189,653 -2,181 11,995 14,674 0.40%
-
NP to SH 369 -12,246 -41,079 127,644 -4,098 10,552 15,426 -46.29%
-
Tax Rate -3,558.15% - - 1.17% 176.15% 31.10% 17.39% -
Total Cost 1,135 42,339 91,938 -114,829 136,837 130,056 129,798 -54.57%
-
Net Worth 294,532 286,390 300,190 305,000 371,360 404,414 369,266 -3.69%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 4,395 6,183 195,760 8,564 8,889 15,995 -
Div Payout % - 0.00% 0.00% 153.36% 0.00% 84.24% 103.69% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 294,532 286,390 300,190 305,000 371,360 404,414 369,266 -3.69%
NOSH 195,025 169,461 175,550 174,285 168,800 193,499 193,333 0.14%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 92.98% -50.81% -140.86% 253.47% -1.62% 8.44% 10.16% -
ROE 0.13% -4.28% -13.68% 41.85% -1.10% 2.61% 4.18% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.56 16.57 21.74 42.93 79.77 73.41 74.73 -30.28%
EPS 0.20 -7.23 -23.40 73.24 -2.43 5.45 7.98 -45.87%
DPS 0.00 2.59 3.52 112.32 5.07 4.59 8.27 -
NAPS 1.56 1.69 1.71 1.75 2.20 2.09 1.91 -3.31%
Adjusted Per Share Value based on latest NOSH - 174,285
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.29 14.40 19.57 38.37 69.05 72.84 74.08 -30.55%
EPS 0.19 -6.28 -21.06 65.45 -2.10 5.41 7.91 -46.25%
DPS 0.00 2.25 3.17 100.38 4.39 4.56 8.20 -
NAPS 1.5102 1.4685 1.5392 1.5639 1.9042 2.0737 1.8934 -3.69%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.75 0.76 0.82 0.825 1.49 0.87 0.88 -
P/RPS 8.76 4.59 3.77 1.92 1.87 1.19 1.18 39.62%
P/EPS 383.75 -10.52 -3.50 1.13 -61.37 15.95 11.03 80.58%
EY 0.26 -9.51 -28.54 88.77 -1.63 6.27 9.07 -44.64%
DY 0.00 3.41 4.30 136.15 3.41 5.28 9.40 -
P/NAPS 0.48 0.45 0.48 0.47 0.68 0.42 0.46 0.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 29/08/16 19/08/15 25/08/14 26/08/13 24/08/12 15/08/11 -
Price 0.745 0.78 0.775 1.01 1.79 0.96 0.80 -
P/RPS 8.70 4.71 3.56 2.35 2.24 1.31 1.07 41.75%
P/EPS 381.19 -10.79 -3.31 1.38 -73.73 17.60 10.03 83.25%
EY 0.26 -9.26 -30.19 72.51 -1.36 5.68 9.97 -45.51%
DY 0.00 3.33 4.54 111.21 2.83 4.79 10.34 -
P/NAPS 0.48 0.46 0.45 0.58 0.81 0.46 0.42 2.24%

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