[QL] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 8.46%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,425,360 1,397,905 1,438,262 1,512,224 1,457,968 1,306,825 1,299,929 6.33%
PBT 109,316 109,897 114,500 114,644 107,404 137,442 95,158 9.69%
Tax -15,244 -13,220 -12,118 -13,152 -14,216 -50,849 -9,513 36.97%
NP 94,072 96,677 102,381 101,492 93,188 86,593 85,645 6.46%
-
NP to SH 89,264 89,330 93,982 93,466 86,176 80,802 79,600 7.94%
-
Tax Rate 13.94% 12.03% 10.58% 11.47% 13.24% 37.00% 10.00% -
Total Cost 1,331,288 1,301,228 1,335,881 1,410,732 1,364,780 1,220,232 1,214,284 6.33%
-
Net Worth 441,738 348,252 401,092 384,782 382,711 360,844 340,954 18.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 22,997 - - - 14,301 - -
Div Payout % - 25.74% - - - 17.70% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 441,738 348,252 401,092 384,782 382,711 360,844 340,954 18.86%
NOSH 327,214 328,539 328,763 328,874 329,923 220,027 219,970 30.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.60% 6.92% 7.12% 6.71% 6.39% 6.63% 6.59% -
ROE 20.21% 25.65% 23.43% 24.29% 22.52% 22.39% 23.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 435.60 425.49 437.48 459.82 441.91 593.94 590.96 -18.41%
EPS 27.28 22.66 28.59 28.42 26.12 24.49 36.19 -17.18%
DPS 0.00 7.00 0.00 0.00 0.00 6.50 0.00 -
NAPS 1.35 1.06 1.22 1.17 1.16 1.64 1.55 -8.80%
Adjusted Per Share Value based on latest NOSH - 328,838
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.11 38.36 39.47 41.50 40.01 35.86 35.67 6.33%
EPS 2.45 2.45 2.58 2.56 2.36 2.22 2.18 8.10%
DPS 0.00 0.63 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.1212 0.0956 0.1101 0.1056 0.105 0.099 0.0936 18.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.48 1.23 1.17 1.31 1.33 1.24 1.25 -
P/RPS 0.34 0.29 0.27 0.28 0.30 0.21 0.21 37.92%
P/EPS 5.43 4.52 4.09 4.61 5.09 3.38 3.45 35.34%
EY 18.43 22.11 24.43 21.69 19.64 29.62 28.95 -26.01%
DY 0.00 5.69 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 1.10 1.16 0.96 1.12 1.15 0.76 0.81 22.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 -
Price 1.62 1.33 1.23 1.17 1.37 1.43 1.25 -
P/RPS 0.37 0.31 0.28 0.25 0.31 0.24 0.21 45.92%
P/EPS 5.94 4.89 4.30 4.12 5.25 3.89 3.45 43.69%
EY 16.84 20.44 23.24 24.29 19.07 25.68 28.95 -30.33%
DY 0.00 5.26 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.20 1.25 1.01 1.00 1.18 0.87 0.81 29.98%

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