Highlights

[ILB] YoY Quarter Result on 2020-06-30 [#2]

Stock [ILB]: INTEGRATED LOGISTICS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     2,295.95%    YoY -     2,536.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,892 6,457 6,239 3,428 6,526 6,464 9,955 -24.16%
  YoY % -70.70% 3.49% 82.00% -47.47% 0.96% -35.07% -
  Horiz. % 19.01% 64.86% 62.67% 34.43% 65.56% 64.93% 100.00%
PBT 48,898 -950 -6,089 -3,475 -3,053 -3,513 -3,875 -
  YoY % 5,247.16% 84.40% -75.22% -13.82% 13.09% 9.34% -
  Horiz. % -1,261.88% 24.52% 157.14% 89.68% 78.79% 90.66% 100.00%
Tax 2 -86 -238 -130 79 -255 -2 -
  YoY % 102.33% 63.87% -83.08% -264.56% 130.98% -12,650.00% -
  Horiz. % -100.00% 4,300.00% 11,900.00% 6,500.00% -3,950.00% 12,750.00% 100.00%
NP 48,900 -1,036 -6,327 -3,605 -2,974 -3,768 -3,877 -
  YoY % 4,820.08% 83.63% -75.51% -21.22% 21.07% 2.81% -
  Horiz. % -1,261.28% 26.72% 163.19% 92.98% 76.71% 97.19% 100.00%
NP to SH 33,115 -1,359 -5,197 -4,631 -2,203 -3,511 -3,660 -
  YoY % 2,536.72% 73.85% -12.22% -110.21% 37.25% 4.07% -
  Horiz. % -904.78% 37.13% 141.99% 126.53% 60.19% 95.93% 100.00%
Tax Rate 0.00 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost -47,008 7,493 12,566 7,033 9,500 10,232 13,832 -
  YoY % -727.36% -40.37% 78.67% -25.97% -7.15% -26.03% -
  Horiz. % -339.85% 54.17% 90.85% 50.85% 68.68% 73.97% 100.00%
Net Worth 214,968 187,388 282,708 294,532 286,390 300,190 305,000 -5.66%
  YoY % 14.72% -33.72% -4.01% 2.84% -4.60% -1.58% -
  Horiz. % 70.48% 61.44% 92.69% 96.57% 93.90% 98.42% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 214,968 187,388 282,708 294,532 286,390 300,190 305,000 -5.66%
  YoY % 14.72% -33.72% -4.01% 2.84% -4.60% -1.58% -
  Horiz. % 70.48% 61.44% 92.69% 96.57% 93.90% 98.42% 100.00%
NOSH 188,900 188,900 189,737 188,803 169,461 175,550 174,285 1.35%
  YoY % 0.00% -0.44% 0.49% 11.41% -3.47% 0.73% -
  Horiz. % 108.39% 108.39% 108.87% 108.33% 97.23% 100.73% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2,584.57 % -16.04 % -101.41 % -105.16 % -45.57 % -58.29 % -38.95 % -
  YoY % 16,213.28% 84.18% 3.57% -130.77% 21.82% -49.65% -
  Horiz. % -6,635.61% 41.18% 260.36% 269.99% 117.00% 149.65% 100.00%
ROE 15.40 % -0.73 % -1.84 % -1.57 % -0.77 % -1.17 % -1.20 % -
  YoY % 2,209.59% 60.33% -17.20% -103.90% 34.19% 2.50% -
  Horiz. % -1,283.33% 60.83% 153.33% 130.83% 64.17% 97.50% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.00 3.42 3.29 1.82 3.85 3.68 5.71 -25.18%
  YoY % -70.76% 3.95% 80.77% -52.73% 4.62% -35.55% -
  Horiz. % 17.51% 59.89% 57.62% 31.87% 67.43% 64.45% 100.00%
EPS 17.50 -0.70 -2.70 -2.50 -1.30 -2.00 -2.10 -
  YoY % 2,600.00% 74.07% -8.00% -92.31% 35.00% 4.76% -
  Horiz. % -833.33% 33.33% 128.57% 119.05% 61.90% 95.24% 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 1.1380 0.9920 1.4900 1.5600 1.6900 1.7100 1.7500 -6.92%
  YoY % 14.72% -33.42% -4.49% -7.69% -1.17% -2.29% -
  Horiz. % 65.03% 56.69% 85.14% 89.14% 96.57% 97.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.97 3.31 3.20 1.76 3.35 3.31 5.10 -24.15%
  YoY % -70.69% 3.44% 81.82% -47.46% 1.21% -35.10% -
  Horiz. % 19.02% 64.90% 62.75% 34.51% 65.69% 64.90% 100.00%
EPS 16.98 -0.70 -2.66 -2.37 -1.13 -1.80 -1.88 -
  YoY % 2,525.71% 73.68% -12.24% -109.73% 37.22% 4.26% -
  Horiz. % -903.19% 37.23% 141.49% 126.06% 60.11% 95.74% 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 1.1023 0.9608 1.4496 1.5102 1.4685 1.5392 1.5639 -5.66%
  YoY % 14.73% -33.72% -4.01% 2.84% -4.59% -1.58% -
  Horiz. % 70.48% 61.44% 92.69% 96.57% 93.90% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2900 0.3600 0.7000 0.7500 0.7600 0.8200 0.8250 -
P/RPS 28.95 10.53 21.29 41.31 19.74 22.27 14.44 12.28%
  YoY % 174.93% -50.54% -48.46% 109.27% -11.36% 54.22% -
  Horiz. % 200.48% 72.92% 147.44% 286.08% 136.70% 154.22% 100.00%
P/EPS 1.65 -50.04 -25.56 -30.58 -58.46 -41.00 -39.29 -
  YoY % 103.30% -95.77% 16.42% 47.69% -42.59% -4.35% -
  Horiz. % -4.20% 127.36% 65.05% 77.83% 148.79% 104.35% 100.00%
EY 60.45 -2.00 -3.91 -3.27 -1.71 -2.44 -2.55 -
  YoY % 3,122.50% 48.85% -19.57% -91.23% 29.92% 4.31% -
  Horiz. % -2,370.59% 78.43% 153.33% 128.24% 67.06% 95.69% 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 0.25 0.36 0.47 0.48 0.45 0.48 0.47 -9.98%
  YoY % -30.56% -23.40% -2.08% 6.67% -6.25% 2.13% -
  Horiz. % 53.19% 76.60% 100.00% 102.13% 95.74% 102.13% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 17/08/17 29/08/16 19/08/15 25/08/14 -
Price 0.3150 0.3000 0.6000 0.7450 0.7800 0.7750 1.0100 -
P/RPS 31.45 8.78 18.25 41.03 20.25 21.05 17.68 10.07%
  YoY % 258.20% -51.89% -55.52% 102.62% -3.80% 19.06% -
  Horiz. % 177.88% 49.66% 103.22% 232.07% 114.54% 119.06% 100.00%
P/EPS 1.80 -41.70 -21.91 -30.37 -60.00 -38.75 -48.10 -
  YoY % 104.32% -90.32% 27.86% 49.38% -54.84% 19.44% -
  Horiz. % -3.74% 86.69% 45.55% 63.14% 124.74% 80.56% 100.00%
EY 55.65 -2.40 -4.57 -3.29 -1.67 -2.58 -2.08 -
  YoY % 2,418.75% 47.48% -38.91% -97.01% 35.27% -24.04% -
  Horiz. % -2,675.48% 115.38% 219.71% 158.17% 80.29% 124.04% 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 0.28 0.30 0.40 0.48 0.46 0.45 0.58 -11.42%
  YoY % -6.67% -25.00% -16.67% 4.35% 2.22% -22.41% -
  Horiz. % 48.28% 51.72% 68.97% 82.76% 79.31% 77.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 
PARTNERS & BROKERS