[ILB] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 14,313 2,841 2,129 1,735 6,349 6,181 4,698 20.39% YoY % 403.80% 33.44% 22.71% -72.67% 2.72% 31.57% - Horiz. % 304.66% 60.47% 45.32% 36.93% 135.14% 131.57% 100.00%
PBT -10,774 -11,360 -3,523 -2,288 -760 -26,593 -4,945 13.85% YoY % 5.16% -222.45% -53.98% -201.05% 97.14% -437.78% - Horiz. % 217.88% 229.73% 71.24% 46.27% 15.37% 537.78% 100.00%
Tax 174 -199 -66 -205 -117 -342 -193 - YoY % 187.44% -201.52% 67.80% -75.21% 65.79% -77.20% - Horiz. % -90.16% 103.11% 34.20% 106.22% 60.62% 177.20% 100.00%
NP -10,600 -11,559 -3,589 -2,493 -877 -26,935 -5,138 12.82% YoY % 8.30% -222.07% -43.96% -184.26% 96.74% -424.23% - Horiz. % 206.31% 224.97% 69.85% 48.52% 17.07% 524.23% 100.00%
NP to SH -7,306 -6,157 -2,546 -2,307 -414 -19,784 -5,628 4.44% YoY % -18.66% -141.83% -10.36% -457.25% 97.91% -251.53% - Horiz. % 129.82% 109.40% 45.24% 40.99% 7.36% 351.53% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 24,913 14,400 5,718 4,228 7,226 33,116 9,836 16.74% YoY % 73.01% 151.84% 35.24% -41.49% -78.18% 236.68% - Horiz. % 253.28% 146.40% 58.13% 42.98% 73.46% 336.68% 100.00%
Net Worth 219,123 215,345 207,790 211,095 185,764 261,837 288,400 -4.47% YoY % 1.75% 3.64% -1.57% 13.64% -29.05% -9.21% - Horiz. % 75.98% 74.67% 72.05% 73.20% 64.41% 90.79% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 219,123 215,345 207,790 211,095 185,764 261,837 288,400 -4.47% YoY % 1.75% 3.64% -1.57% 13.64% -29.05% -9.21% - Horiz. % 75.98% 74.67% 72.05% 73.20% 64.41% 90.79% 100.00%
NOSH 188,900 188,900 188,900 188,900 188,900 189,737 189,737 -0.07% YoY % 0.00% 0.00% 0.00% 0.00% -0.44% 0.00% - Horiz. % 99.56% 99.56% 99.56% 99.56% 99.56% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -74.06 % -406.86 % -168.58 % -143.69 % -13.81 % -435.77 % -109.37 % -6.29% YoY % 81.80% -141.35% -17.32% -940.48% 96.83% -298.44% - Horiz. % 67.72% 372.00% 154.14% 131.38% 12.63% 398.44% 100.00%
ROE -3.33 % -2.86 % -1.23 % -1.09 % -0.22 % -7.56 % -1.95 % 9.32% YoY % -16.43% -132.52% -12.84% -395.45% 97.09% -287.69% - Horiz. % 170.77% 146.67% 63.08% 55.90% 11.28% 387.69% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.58 1.50 1.13 0.92 3.36 3.26 2.48 20.46% YoY % 405.33% 32.74% 22.83% -72.62% 3.07% 31.45% - Horiz. % 305.65% 60.48% 45.56% 37.10% 135.48% 131.45% 100.00%
EPS -3.90 -3.30 -1.30 -1.20 -0.20 -10.40 -3.00 4.47% YoY % -18.18% -153.85% -8.33% -500.00% 98.08% -246.67% - Horiz. % 130.00% 110.00% 43.33% 40.00% 6.67% 346.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1600 1.1400 1.1000 1.1175 0.9834 1.3800 1.5200 -4.40% YoY % 1.75% 3.64% -1.57% 13.64% -28.74% -9.21% - Horiz. % 76.32% 75.00% 72.37% 73.52% 64.70% 90.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,025 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.34 1.46 1.09 0.89 3.26 3.17 2.41 20.39% YoY % 402.74% 33.94% 22.47% -72.70% 2.84% 31.54% - Horiz. % 304.56% 60.58% 45.23% 36.93% 135.27% 131.54% 100.00%
EPS -3.75 -3.16 -1.31 -1.18 -0.21 -10.14 -2.89 4.44% YoY % -18.67% -141.22% -11.02% -461.90% 97.93% -250.87% - Horiz. % 129.76% 109.34% 45.33% 40.83% 7.27% 350.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1236 1.1042 1.0655 1.0824 0.9525 1.3426 1.4788 -4.47% YoY % 1.76% 3.63% -1.56% 13.64% -29.06% -9.21% - Horiz. % 75.98% 74.67% 72.05% 73.19% 64.41% 90.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.7050 0.4400 0.4350 0.3300 0.3400 0.5600 0.6900 -
P/RPS 9.30 29.26 38.60 35.93 10.12 17.19 27.87 -16.71% YoY % -68.22% -24.20% 7.43% 255.04% -41.13% -38.32% - Horiz. % 33.37% 104.99% 138.50% 128.92% 36.31% 61.68% 100.00%
P/EPS -18.23 -13.50 -32.27 -27.02 -155.14 -5.37 -23.26 -3.98% YoY % -35.04% 58.17% -19.43% 82.58% -2,789.01% 76.91% - Horiz. % 78.37% 58.04% 138.74% 116.17% 666.98% 23.09% 100.00%
EY -5.49 -7.41 -3.10 -3.70 -0.64 -18.62 -4.30 4.15% YoY % 25.91% -139.03% 16.22% -478.12% 96.56% -333.02% - Horiz. % 127.67% 172.33% 72.09% 86.05% 14.88% 433.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.61 0.39 0.40 0.30 0.35 0.41 0.45 5.20% YoY % 56.41% -2.50% 33.33% -14.29% -14.63% -8.89% - Horiz. % 135.56% 86.67% 88.89% 66.67% 77.78% 91.11% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 29/11/21 20/11/20 21/11/19 15/11/18 23/11/17 -
Price 0.6900 0.4800 0.4050 0.6900 0.3350 0.5150 0.6900 -
P/RPS 9.11 31.92 35.93 75.12 9.97 15.81 27.87 -17.00% YoY % -71.46% -11.16% -52.17% 653.46% -36.94% -43.27% - Horiz. % 32.69% 114.53% 128.92% 269.54% 35.77% 56.73% 100.00%
P/EPS -17.84 -14.73 -30.05 -56.50 -152.85 -4.94 -23.26 -4.32% YoY % -21.11% 50.98% 46.81% 63.04% -2,994.13% 78.76% - Horiz. % 76.70% 63.33% 129.19% 242.91% 657.14% 21.24% 100.00%
EY -5.61 -6.79 -3.33 -1.77 -0.65 -20.25 -4.30 4.53% YoY % 17.38% -103.90% -88.14% -172.31% 96.79% -370.93% - Horiz. % 130.47% 157.91% 77.44% 41.16% 15.12% 470.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.59 0.42 0.37 0.62 0.34 0.37 0.45 4.62% YoY % 40.48% 13.51% -40.32% 82.35% -8.11% -17.78% - Horiz. % 131.11% 93.33% 82.22% 137.78% 75.56% 82.22% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ILB 3rd Qtr 2022.pdf 
