ILB | ILB GROUP BERHAD [NS]
0.680 (0.0%)
T-O (am): 0.685 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 14.31 | -10.77 | -7.31 | -51.0% | 0.00 | -3.90 | 1.4% | 403.8% | 319.1% | 18.7% | ||||||||
| 18 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 14.11 | 6.69 | 3.33 | 23.6% | 0.00 | 1.80 | 1.8% | 465.8% | 0.9% | 172.5% | ||||||||
| 22 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 13.86 | 3.12 | 3.36 | 24.3% | 0.00 | 1.80 | 588.5% | 55.3% | 70.2% | 1024.2% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 2.01 | 16.96 | 11.29 | 561.0% | 0.00 | 6.00 | 29.1% | 74.5% | 283.4% | 2.2% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 2.84 | -11.36 | -6.16 | -216.7% | 0.00 | -3.30 | 13.9% | 33.4% | 33.8% | 141.8% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 2.49 | -6.63 | -4.60 | -184.5% | 0.00 | -2.40 | 72.1% | 12.9% | 1164.3% | 274.4% | ||||||||
| 27 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 8.93 | -0.52 | -0.36 | -4.1% | 0.00 | -0.20 | 13.1% | 253.0% | 103.2% | 166.4% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 7.89 | 17.11 | 11.55 | 146.3% | 0.00 | 6.10 | 270.8% | 287.9% | 553.6% | 215.4% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 2.13 | -3.52 | -2.55 | -119.6% | 0.00 | -1.30 | 3.6% | 22.7% | 107.2% | 10.4% | ||||||||
| 27 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 2.21 | -1.35 | -1.23 | -55.6% | 0.00 | -0.70 | 12.7% | 16.8% | 324.3% | 103.7% | ||||||||
| 20 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 2.53 | 0.78 | 0.55 | 21.7% | 0.00 | 0.30 | 24.3% | 63.9% | 85.0% | 136.3% | ||||||||
| 05 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 2.04 | 3.74 | 3.66 | 179.9% | 0.00 | 1.9 | 17.3% | 68.0% | 258.7% | 81.3% | ||||||||
| 20 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1.74 | -2.29 | -2.31 | -133.0% | 0.00 | -1.20 | 8.3% | 72.7% | 107.0% | 457.2% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 1.89 | 48.90 | 33.12 | 1750.3% | 0.00 | 17.50 | 73.0% | 70.7% | 2295.9% | 2536.7% | ||||||||
| 17 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 7.00 | -2.37 | -1.51 | -21.6% | 0.00 | -0.80 | 10.2% | 5.5% | 107.7% | 40.8% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 6.35 | 18.12 | 19.59 | 308.4% | 0.00 | 10.40 | 0.0% | 8.7% | 4830.7% | 127.8% | ||||||||
| 21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 6.35 | -0.76 | -0.41 | -6.5% | 0.00 | -0.20 | 1.7% | 1.8% | 69.5% | 92.0% | ||||||||
| 28 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 6.46 | -0.95 | -1.36 | -21.1% | 0.00 | -0.70 | 2.7% | 3.1% | 46.6% | 53.1% | ||||||||
| 17 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 6.63 | -2.37 | -2.54 | -38.4% | 0.00 | -1.30 | 13.6% | 46.9% | 96.4% | 132.5% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 5.84 | -67.92 | -70.41 | -1205.0% | 0.00 | 37.10 | 6.3% | 24.4% | 1254.7% | 1151.0% | ||||||||
| 28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 6.24 | -6.09 | -5.20 | -83.3% | 0.00 | -2.70 | 0.4% | 82.0% | 79.3% | 12.2% | ||||||||
| 15 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 6.26 | -1.69 | -2.90 | -46.3% | 0.00 | -1.50 | 38.7% | 70.9% | 137.0% | 59.6% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 4.52 | 15.16 | 7.83 | 173.3% | 0.00 | 4.10 | 3.9% | 5.6% | 239.1% | 28.7% | ||||||||
| 23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 4.70 | -4.95 | -5.63 | -119.8% | 0.00 | -3.00 | 37.0% | 17.4% | 21.5% | 192.4% | ||||||||
| 17 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 3.43 | -3.48 | -4.63 | -135.1% | 0.00 | -2.50 | 6.5% | 10.8% | 35.5% | 55.7% | ||||||||
| 26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 3.67 | -7.46 | -7.17 | -195.8% | 0.00 | -4.20 | 23.4% | 39.4% | 217.9% | 73.0% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 4.79 | 1.61 | 6.08 | 127.1% | 0.00 | 3.50 | 19.6% | 33.2% | 0.1% | 264.8% | ||||||||
| 03 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 4.00 | 9.80 | 6.09 | 152.3% | 0.00 | 3.50 | 29.3% | 52.0% | 304.8% | 376.5% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 3.10 | -2.31 | -2.97 | -96.1% | 0.00 | -1.30 | 48.8% | 52.1% | 28.3% | 15.3% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 6.05 | -4.42 | -4.15 | -68.5% | 0.00 | -2.40 | 15.5% | 36.4% | 12.3% | 63.5% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 7.16 | -4.64 | -3.69 | -51.5% | 2.50 | -2.10 | 14.1% | 40.0% | 67.6% | 88.7% | ||||||||
| 18 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 8.34 | -1.77 | -2.20 | -26.4% | 0.00 | -1.30 | 29.0% | 18.8% | 37.2% | 6.0% | ||||||||
| 19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 6.46 | -3.51 | -3.51 | -54.3% | 0.00 | -2.00 | 32.1% | 35.1% | 38.5% | 4.1% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 9.52 | -2.52 | -2.54 | -26.6% | 0.00 | -1.40 | 20.2% | 7.3% | 92.2% | 3.9% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 11.93 | -44.91 | -32.68 | -274.1% | 3.50 | -18.50 | 16.2% | 39.1% | 1294.9% | 123.9% |
Historical Dividends
Financial Ratios
| EPS | 5.51 sen |
| Trailing PE (Sector Median: 14.2) | 12.3 |
| PEG | 12.3 |
| Altman Z | 0.6 |
| Beaver | -0.492 |
| Current Ratio | 5.74 |
| Debt-Equity (DE) Ratio | 0.17 |
| FCF Yield | -14.52 % |
| Revenue QoQ | 1.44 % |
| Revenue YoY | 403.8% |
| Profit QoQ | -319.07 % |
| Profit YoY | -18.66 % |
| Profit Margin (Sector Median: 3.9) | 24.12 % |
| ROE (ROIC: 4.78) | 5.22 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.9) | |
| ROE (ROIC: 4.45) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.16 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -7.31 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 1.35 |
| Expected Revenue (M) | 13.95 |
| Expected Growth (%) | -22.0 |
Directors Share Purchases (Beta)
PUAN JAMILAH BINTI KAMAL added 10000.0 units announced on 05 Oct 2023 at ~RM0.63
Summary
Market Cap: 131 M.
Number of Shares: 194 M.
Adjusted Float: 57.6%.
Stock highly correlated with
SUNWAY (83%)
LBS (82%)
MKLAND (82%)
UEMS (82%)
ILB Group Berhad (Previously known as Integrated Logistics Berhad), an investment holding company, provides professional logistics services. It offers warehousing and related services, such as rental of warehouses, bonded storage, storing of perishable and temperature sensitive products, order picking, container stuffing/unstuffing, stretch wrapping, stock rotation, slip sheeting, bar coding/scanning/labeling, break-bulking/consolidation, document archiving, specialised cargo inspection and re-packing, and inventory management; and handling and providing logistics solution services. The company also provides freight forwarding, transportation, and distribution services, which include sea and air freight forwarding, shipping agent, trucking, and container haulage services. In addition, it is engaged in leasing and hire purchase operations, and provides management services and regional 4PL integrated services. Further, the company offers logistics solutions comprising vendor managed inventories, risk management, distribution centers, on-site logistics management, and cross border transportation. It operates in Malaysia, Hong Kong, the People's Republic of China, and the United Arab Emirates. The company was founded in 1973 and is based in Port Klang, Malaysia.
Sectors: Trading & Services, Logistics, Transportation & Logistics, Transportation & Logistics Services, Green Tech, Power Utilities
Code: 5614
Website: http://www.ilb.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 28-Feb-2023
| Shareholder | Value (M) |
|---|---|
| Tee Tuan Sem | 22.21 |
| BT Investment Capital Ltd | 14.39 |
| Etern Group (HK) Co Ltd | 11.56 |
| Makoto Takahashi | 9.72 |
| Syed Abu Hussin bin Hafiz Syed Abdul Fasal | 7.3 |
| The Hongkong & Shanghai Banking Corp Ltd | 4.52 |
| Tai Me Teck | 3.79 |
| Hassan Mohammad Kazem Ahmadi | 3.4 |
| Loh Cheng Keat | 2.83 |
| Best Venture Capital Sdn Bhd | 1.66 |
| Anastasia Amanda Beh Gaik Sim | 1.09 |
| Low Bok Sang | 1.08 |
| Intas Sdn Bhd | 1.01 |
| Chow Chin Yann | 0.9 |
| Teh Win Kee | 0.85 |
| Motohiko Tachibana | 0.64 |
| Goh Theow Hiang | 0.64 |
| Wang Jim | 0.6 |
| Lim Peng Koon | 0.51 |
| Ong Aik Bin | 0.49 |
| Lim Hong Liang | 0.45 |
| Toh Choon San | 0.41 |
| Teoh Ean Kee | 0.37 |
| Tay Guan Kee | 0.37 |
| Chan Kiam Hsung | 0.37 |
| Ooi Lee Huang | 0.33 |
Social
