[ILB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 70.83%
YoY- 70.97%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 24,527 16,307 21,653 31,480 42,411 121,744 137,923 -25.00%
PBT -102,292 -723 3,899 -12,446 -53,263 196,432 7,008 -
Tax 260 13,103 -129 -771 -543 -3,685 -5,571 -
NP -102,032 12,380 3,770 -13,217 -53,806 192,747 1,437 -
-
NP to SH -98,285 -9,607 5,845 -11,943 -41,134 129,732 -102 214.11%
-
Tax Rate - - 3.31% - - 1.88% 79.49% -
Total Cost 126,559 3,927 17,883 44,697 96,217 -71,003 136,486 -1.25%
-
Net Worth 191,800 292,194 302,289 325,247 296,796 316,035 364,841 -10.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 4,395 6,183 195,760 8,564 -
Div Payout % - - - 0.00% 0.00% 150.90% 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 191,800 292,194 302,289 325,247 296,796 316,035 364,841 -10.15%
NOSH 195,025 195,025 172,737 175,809 176,664 164,601 195,025 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -416.00% 75.92% 17.41% -41.99% -126.87% 158.32% 1.04% -
ROE -51.24% -3.29% 1.93% -3.67% -13.86% 41.05% -0.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.94 8.59 12.54 17.91 24.01 73.96 80.52 -26.25%
EPS -51.86 -5.06 3.38 -6.79 -23.28 78.82 -0.06 208.47%
DPS 0.00 0.00 0.00 2.50 3.50 118.93 5.00 -
NAPS 1.012 1.54 1.75 1.85 1.68 1.92 2.13 -11.65%
Adjusted Per Share Value based on latest NOSH - 175,809
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.58 8.36 11.10 16.14 21.75 62.42 70.72 -24.99%
EPS -50.40 -4.93 3.00 -6.12 -21.09 66.52 -0.05 216.48%
DPS 0.00 0.00 0.00 2.25 3.17 100.38 4.39 -
NAPS 0.9835 1.4982 1.55 1.6677 1.5218 1.6205 1.8707 -10.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.465 0.60 0.855 0.815 0.71 0.755 0.90 -
P/RPS 3.59 6.98 6.82 4.55 2.96 1.02 1.12 21.41%
P/EPS -0.90 -11.85 25.27 -12.00 -3.05 0.96 -1,511.36 -70.97%
EY -111.52 -8.44 3.96 -8.34 -32.79 104.39 -0.07 241.55%
DY 0.00 0.00 0.00 3.07 4.93 157.52 5.56 -
P/NAPS 0.46 0.39 0.49 0.44 0.42 0.39 0.42 1.52%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 25/02/15 25/02/14 25/02/13 -
Price 0.435 0.625 0.825 0.81 0.70 0.695 0.90 -
P/RPS 3.36 7.27 6.58 4.52 2.92 0.94 1.12 20.08%
P/EPS -0.84 -12.34 24.38 -11.92 -3.01 0.88 -1,511.36 -71.30%
EY -119.21 -8.10 4.10 -8.39 -33.26 113.40 -0.07 245.37%
DY 0.00 0.00 0.00 3.09 5.00 171.12 5.56 -
P/NAPS 0.43 0.41 0.47 0.44 0.42 0.36 0.42 0.39%

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