[QL] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 16.97%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,457,968 1,306,825 1,299,929 1,243,476 1,255,884 1,118,519 1,136,692 18.06%
PBT 107,404 137,442 95,158 86,260 74,140 77,129 77,446 24.38%
Tax -14,216 -50,849 -9,513 -8,664 -9,068 -8,545 -9,889 27.40%
NP 93,188 86,593 85,645 77,596 65,072 68,584 67,557 23.94%
-
NP to SH 86,176 80,802 79,600 72,172 61,700 63,248 61,332 25.47%
-
Tax Rate 13.24% 37.00% 10.00% 10.04% 12.23% 11.08% 12.77% -
Total Cost 1,364,780 1,220,232 1,214,284 1,165,880 1,190,812 1,049,935 1,069,134 17.69%
-
Net Worth 382,711 360,844 340,954 316,852 312,460 296,980 279,381 23.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,301 - - - 16,058 - -
Div Payout % - 17.70% - - - 25.39% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 382,711 360,844 340,954 316,852 312,460 296,980 279,381 23.36%
NOSH 329,923 220,027 219,970 220,036 220,042 219,985 219,985 31.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.39% 6.63% 6.59% 6.24% 5.18% 6.13% 5.94% -
ROE 22.52% 22.39% 23.35% 22.78% 19.75% 21.30% 21.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 441.91 593.94 590.96 565.12 570.75 508.45 516.71 -9.90%
EPS 26.12 24.49 36.19 32.80 28.04 28.75 27.88 -4.25%
DPS 0.00 6.50 0.00 0.00 0.00 7.30 0.00 -
NAPS 1.16 1.64 1.55 1.44 1.42 1.35 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 220,021
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.01 35.86 35.67 34.12 34.46 30.69 31.19 18.07%
EPS 2.36 2.22 2.18 1.98 1.69 1.74 1.68 25.45%
DPS 0.00 0.39 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.105 0.099 0.0936 0.0869 0.0857 0.0815 0.0767 23.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.33 1.24 1.25 1.17 1.17 0.93 0.95 -
P/RPS 0.30 0.21 0.21 0.21 0.20 0.18 0.18 40.61%
P/EPS 5.09 3.38 3.45 3.57 4.17 3.23 3.41 30.64%
EY 19.64 29.62 28.95 28.03 23.97 30.91 29.35 -23.51%
DY 0.00 5.24 0.00 0.00 0.00 7.85 0.00 -
P/NAPS 1.15 0.76 0.81 0.81 0.82 0.69 0.75 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 -
Price 1.37 1.43 1.25 1.22 1.11 1.05 0.99 -
P/RPS 0.31 0.24 0.21 0.22 0.19 0.21 0.19 38.63%
P/EPS 5.25 3.89 3.45 3.72 3.96 3.65 3.55 29.83%
EY 19.07 25.68 28.95 26.89 25.26 27.38 28.16 -22.90%
DY 0.00 4.55 0.00 0.00 0.00 6.95 0.00 -
P/NAPS 1.18 0.87 0.81 0.85 0.78 0.78 0.78 31.81%

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