[QL] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 3.12%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,299,929 1,243,476 1,255,884 1,118,519 1,136,692 1,122,554 1,077,016 13.32%
PBT 95,158 86,260 74,140 77,129 77,446 69,872 61,652 33.45%
Tax -9,513 -8,664 -9,068 -8,545 -9,889 -8,542 -7,840 13.72%
NP 85,645 77,596 65,072 68,584 67,557 61,330 53,812 36.20%
-
NP to SH 79,600 72,172 61,700 63,248 61,332 55,618 49,456 37.22%
-
Tax Rate 10.00% 10.04% 12.23% 11.08% 12.77% 12.23% 12.72% -
Total Cost 1,214,284 1,165,880 1,190,812 1,049,935 1,069,134 1,061,224 1,023,204 12.05%
-
Net Worth 340,954 316,852 312,460 296,980 279,381 261,809 261,800 19.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 16,058 - 28,513 - -
Div Payout % - - - 25.39% - 51.27% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 340,954 316,852 312,460 296,980 279,381 261,809 261,800 19.19%
NOSH 219,970 220,036 220,042 219,985 219,985 220,007 220,000 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.59% 6.24% 5.18% 6.13% 5.94% 5.46% 5.00% -
ROE 23.35% 22.78% 19.75% 21.30% 21.95% 21.24% 18.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 590.96 565.12 570.75 508.45 516.71 510.23 489.55 13.33%
EPS 36.19 32.80 28.04 28.75 27.88 25.28 22.48 37.24%
DPS 0.00 0.00 0.00 7.30 0.00 12.96 0.00 -
NAPS 1.55 1.44 1.42 1.35 1.27 1.19 1.19 19.21%
Adjusted Per Share Value based on latest NOSH - 219,986
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 35.61 34.06 34.40 30.64 31.14 30.75 29.50 13.33%
EPS 2.18 1.98 1.69 1.73 1.68 1.52 1.35 37.52%
DPS 0.00 0.00 0.00 0.44 0.00 0.78 0.00 -
NAPS 0.0934 0.0868 0.0856 0.0814 0.0765 0.0717 0.0717 19.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 1.17 1.17 0.93 0.95 0.89 0.89 -
P/RPS 0.21 0.21 0.20 0.18 0.18 0.17 0.18 10.79%
P/EPS 3.45 3.57 4.17 3.23 3.41 3.52 3.96 -8.75%
EY 28.95 28.03 23.97 30.91 29.35 28.40 25.26 9.48%
DY 0.00 0.00 0.00 7.85 0.00 14.56 0.00 -
P/NAPS 0.81 0.81 0.82 0.69 0.75 0.75 0.75 5.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 24/11/06 15/09/06 -
Price 1.25 1.22 1.11 1.05 0.99 0.92 0.90 -
P/RPS 0.21 0.22 0.19 0.21 0.19 0.18 0.18 10.79%
P/EPS 3.45 3.72 3.96 3.65 3.55 3.64 4.00 -9.36%
EY 28.95 26.89 25.26 27.38 28.16 27.48 24.98 10.30%
DY 0.00 0.00 0.00 6.95 0.00 14.09 0.00 -
P/NAPS 0.81 0.85 0.78 0.78 0.78 0.77 0.76 4.32%

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