[QL] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 2.49%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 705,745 687,054 629,476 594,556 562,961 542,448 520,510 22.52%
PBT 31,495 32,713 30,090 26,172 26,732 26,378 26,006 13.63%
Tax -9,978 -10,368 -9,084 -7,680 -8,690 -8,565 -8,332 12.78%
NP 21,517 22,345 21,006 18,492 18,042 17,813 17,674 14.02%
-
NP to SH 21,517 22,345 21,006 18,492 18,042 17,813 17,674 14.02%
-
Tax Rate 31.68% 31.69% 30.19% 29.34% 32.51% 32.47% 32.04% -
Total Cost 684,228 664,709 608,470 576,064 544,919 524,634 502,836 22.81%
-
Net Worth 117,605 112,199 104,970 104,332 99,599 94,785 90,810 18.83%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,160 - 10,317 - 5,160 - - -
Div Payout % 23.98% - 49.11% - 28.60% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 117,605 112,199 104,970 104,332 99,599 94,785 90,810 18.83%
NOSH 60,002 59,999 59,982 59,961 60,000 59,991 40,004 31.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.05% 3.25% 3.34% 3.11% 3.20% 3.28% 3.40% -
ROE 18.30% 19.92% 20.01% 17.72% 18.11% 18.79% 19.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,176.19 1,145.09 1,049.43 991.57 938.27 904.22 1,301.13 -6.51%
EPS 35.86 37.24 35.02 30.84 30.07 29.69 44.18 -12.99%
DPS 8.60 0.00 17.20 0.00 8.60 0.00 0.00 -
NAPS 1.96 1.87 1.75 1.74 1.66 1.58 2.27 -9.33%
Adjusted Per Share Value based on latest NOSH - 59,961
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.37 18.85 17.27 16.31 15.45 14.88 14.28 22.55%
EPS 0.59 0.61 0.58 0.51 0.50 0.49 0.48 14.76%
DPS 0.14 0.00 0.28 0.00 0.14 0.00 0.00 -
NAPS 0.0323 0.0308 0.0288 0.0286 0.0273 0.026 0.0249 18.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.35 0.35 0.35 0.33 0.37 0.40 0.47 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.04 -17.46%
P/EPS 0.98 0.94 1.00 1.07 1.23 1.35 1.06 -5.10%
EY 102.46 106.41 100.06 93.45 81.27 74.23 94.00 5.91%
DY 24.57 0.00 49.14 0.00 23.24 0.00 0.00 -
P/NAPS 0.18 0.19 0.20 0.19 0.22 0.25 0.21 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 -
Price 0.38 0.34 0.35 2.55 0.35 0.37 0.52 -
P/RPS 0.03 0.03 0.03 0.26 0.04 0.04 0.04 -17.46%
P/EPS 1.06 0.91 1.00 8.27 1.16 1.25 1.18 -6.90%
EY 94.37 109.54 100.06 12.09 85.91 80.25 84.96 7.26%
DY 22.63 0.00 49.14 0.00 24.57 0.00 0.00 -
P/NAPS 0.19 0.18 0.20 1.47 0.21 0.23 0.23 -11.96%

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