[ILB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.56%
YoY- 1219.18%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 16,867 23,739 36,244 50,076 135,684 139,869 130,610 -28.88%
PBT -14,336 -2,315 -52,640 191,377 -6,446 17,715 20,475 -
Tax 14,503 -171 -925 -1,153 -4,292 -5,931 -2,347 -
NP 167 -2,486 -53,565 190,224 -10,738 11,784 18,128 -54.18%
-
NP to SH -11,351 -3,951 -40,939 128,359 -11,469 10,873 17,480 -
-
Tax Rate - - - 0.60% - 33.48% 11.46% -
Total Cost 16,700 26,225 89,809 -140,148 146,422 128,085 112,482 -27.21%
-
Net Worth 288,400 285,016 327,060 319,008 383,948 357,116 375,610 -4.30%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 4,395 6,183 195,760 8,564 8,889 15,995 -
Div Payout % - 0.00% 0.00% 152.51% 0.00% 81.75% 91.51% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 288,400 285,016 327,060 319,008 383,948 357,116 375,610 -4.30%
NOSH 195,025 172,737 169,461 180,230 169,888 172,520 181,454 1.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.99% -10.47% -147.79% 379.87% -7.91% 8.43% 13.88% -
ROE -3.94% -1.39% -12.52% 40.24% -2.99% 3.04% 4.65% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.89 13.74 21.39 27.78 79.87 81.07 71.98 -29.40%
EPS -5.98 -2.29 -24.16 71.22 -6.75 6.30 9.63 -
DPS 0.00 2.50 3.65 108.62 5.04 5.15 8.82 -
NAPS 1.52 1.65 1.93 1.77 2.26 2.07 2.07 -5.01%
Adjusted Per Share Value based on latest NOSH - 180,230
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.65 12.17 18.58 25.68 69.57 71.72 66.97 -28.88%
EPS -5.82 -2.03 -20.99 65.82 -5.88 5.58 8.96 -
DPS 0.00 2.25 3.17 100.38 4.39 4.56 8.20 -
NAPS 1.4788 1.4614 1.677 1.6357 1.9687 1.8311 1.926 -4.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.69 0.80 0.84 0.865 1.86 0.92 0.73 -
P/RPS 7.76 5.82 3.93 3.11 2.33 1.13 1.01 40.42%
P/EPS -11.53 -34.98 -3.48 1.21 -27.55 14.60 7.58 -
EY -8.67 -2.86 -28.76 82.33 -3.63 6.85 13.20 -
DY 0.00 3.13 4.34 125.57 2.71 5.60 12.08 -
P/NAPS 0.45 0.48 0.44 0.49 0.82 0.44 0.35 4.27%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 03/11/16 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 -
Price 0.69 0.845 0.84 0.78 1.93 0.95 0.71 -
P/RPS 7.76 6.15 3.93 2.81 2.42 1.17 0.99 40.89%
P/EPS -11.53 -36.94 -3.48 1.10 -28.59 15.07 7.37 -
EY -8.67 -2.71 -28.76 91.31 -3.50 6.63 13.57 -
DY 0.00 2.96 4.34 139.25 2.61 5.42 12.42 -
P/NAPS 0.45 0.51 0.44 0.44 0.85 0.46 0.34 4.77%

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