[QL] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.38%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 854,974 800,792 705,745 687,054 629,476 594,556 562,961 32.09%
PBT 36,662 32,524 31,495 32,713 30,090 26,172 26,732 23.41%
Tax -12,110 -10,744 -9,978 -10,368 -9,084 -7,680 -8,690 24.73%
NP 24,552 21,780 21,517 22,345 21,006 18,492 18,042 22.77%
-
NP to SH 24,552 21,780 21,517 22,345 21,006 18,492 18,042 22.77%
-
Tax Rate 33.03% 33.03% 31.68% 31.69% 30.19% 29.34% 32.51% -
Total Cost 830,422 779,012 684,228 664,709 608,470 576,064 544,919 32.39%
-
Net Worth 120,009 119,978 117,605 112,199 104,970 104,332 99,599 13.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,368 - 5,160 - 10,317 - 5,160 59.16%
Div Payout % 42.23% - 23.98% - 49.11% - 28.60% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 120,009 119,978 117,605 112,199 104,970 104,332 99,599 13.22%
NOSH 60,004 59,989 60,002 59,999 59,982 59,961 60,000 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.87% 2.72% 3.05% 3.25% 3.34% 3.11% 3.20% -
ROE 20.46% 18.15% 18.30% 19.92% 20.01% 17.72% 18.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,424.84 1,334.89 1,176.19 1,145.09 1,049.43 991.57 938.27 32.08%
EPS 16.36 14.52 35.86 37.24 35.02 30.84 30.07 -33.33%
DPS 17.28 0.00 8.60 0.00 17.20 0.00 8.60 59.16%
NAPS 2.00 2.00 1.96 1.87 1.75 1.74 1.66 13.21%
Adjusted Per Share Value based on latest NOSH - 59,971
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.42 21.94 19.33 18.82 17.24 16.29 15.42 32.09%
EPS 0.67 0.60 0.59 0.61 0.58 0.51 0.49 23.16%
DPS 0.28 0.00 0.14 0.00 0.28 0.00 0.14 58.67%
NAPS 0.0329 0.0329 0.0322 0.0307 0.0288 0.0286 0.0273 13.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.46 0.37 0.35 0.35 0.35 0.33 0.37 -
P/RPS 0.03 0.03 0.03 0.03 0.03 0.03 0.04 -17.43%
P/EPS 1.12 1.02 0.98 0.94 1.00 1.07 1.23 -6.04%
EY 88.95 98.13 102.46 106.41 100.06 93.45 81.27 6.19%
DY 37.57 0.00 24.57 0.00 49.14 0.00 23.24 37.70%
P/NAPS 0.23 0.19 0.18 0.19 0.20 0.19 0.22 3.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 -
Price 0.64 0.46 0.38 0.34 0.35 2.55 0.35 -
P/RPS 0.04 0.03 0.03 0.03 0.03 0.26 0.04 0.00%
P/EPS 1.56 1.27 1.06 0.91 1.00 8.27 1.16 21.81%
EY 63.93 78.93 94.37 109.54 100.06 12.09 85.91 -17.86%
DY 27.00 0.00 22.63 0.00 49.14 0.00 24.57 6.48%
P/NAPS 0.32 0.23 0.19 0.18 0.20 1.47 0.21 32.38%

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