[QL] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -3.71%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 891,125 854,974 800,792 705,745 687,054 629,476 594,556 30.87%
PBT 41,670 36,662 32,524 31,495 32,713 30,090 26,172 36.23%
Tax -13,764 -12,110 -10,744 -9,978 -10,368 -9,084 -7,680 47.38%
NP 27,906 24,552 21,780 21,517 22,345 21,006 18,492 31.46%
-
NP to SH 27,906 24,552 21,780 21,517 22,345 21,006 18,492 31.46%
-
Tax Rate 33.03% 33.03% 33.03% 31.68% 31.69% 30.19% 29.34% -
Total Cost 863,218 830,422 779,012 684,228 664,709 608,470 576,064 30.85%
-
Net Worth 120,005 120,009 119,978 117,605 112,199 104,970 104,332 9.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 10,368 - 5,160 - 10,317 - -
Div Payout % - 42.23% - 23.98% - 49.11% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 120,005 120,009 119,978 117,605 112,199 104,970 104,332 9.75%
NOSH 60,002 60,004 59,989 60,002 59,999 59,982 59,961 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.13% 2.87% 2.72% 3.05% 3.25% 3.34% 3.11% -
ROE 23.25% 20.46% 18.15% 18.30% 19.92% 20.01% 17.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,485.14 1,424.84 1,334.89 1,176.19 1,145.09 1,049.43 991.57 30.81%
EPS 18.60 16.36 14.52 35.86 37.24 35.02 30.84 -28.55%
DPS 0.00 17.28 0.00 8.60 0.00 17.20 0.00 -
NAPS 2.00 2.00 2.00 1.96 1.87 1.75 1.74 9.70%
Adjusted Per Share Value based on latest NOSH - 60,012
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.41 23.42 21.94 19.33 18.82 17.24 16.29 30.85%
EPS 0.76 0.67 0.60 0.59 0.61 0.58 0.51 30.37%
DPS 0.00 0.28 0.00 0.14 0.00 0.28 0.00 -
NAPS 0.0329 0.0329 0.0329 0.0322 0.0307 0.0288 0.0286 9.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.46 0.37 0.35 0.35 0.35 0.33 -
P/RPS 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.07%
P/EPS 1.40 1.12 1.02 0.98 0.94 1.00 1.07 19.56%
EY 71.55 88.95 98.13 102.46 106.41 100.06 93.45 -16.26%
DY 0.00 37.57 0.00 24.57 0.00 49.14 0.00 -
P/NAPS 0.33 0.23 0.19 0.18 0.19 0.20 0.19 44.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 -
Price 0.73 0.64 0.46 0.38 0.34 0.35 2.55 -
P/RPS 0.05 0.04 0.03 0.03 0.03 0.03 0.26 -66.58%
P/EPS 1.57 1.56 1.27 1.06 0.91 1.00 8.27 -66.86%
EY 63.71 63.93 78.93 94.37 109.54 100.06 12.09 201.90%
DY 0.00 27.00 0.00 22.63 0.00 49.14 0.00 -
P/NAPS 0.37 0.32 0.23 0.19 0.18 0.20 1.47 -60.03%

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