[QL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 51.34%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 561,277 269,254 1,010,545 769,098 504,997 242,205 941,585 -29.14%
PBT 34,936 15,413 58,927 47,405 30,272 13,926 46,080 -16.84%
Tax -4,271 -1,960 -7,525 -6,761 -3,959 -2,180 -9,962 -43.11%
NP 30,665 13,453 51,402 40,644 26,313 11,746 36,118 -10.32%
-
NP to SH 27,809 12,364 48,346 38,211 25,248 11,526 36,118 -15.98%
-
Tax Rate 12.23% 12.72% 12.77% 14.26% 13.08% 15.65% 21.62% -
Total Cost 530,612 255,801 959,143 728,454 478,684 230,459 905,467 -29.94%
-
Net Worth 261,809 261,800 228,485 209,750 150,017 150,078 159,741 38.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,256 - 10,918 10,797 8,100 - 6,449 69.61%
Div Payout % 51.27% - 22.58% 28.26% 32.09% - 17.86% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 261,809 261,800 228,485 209,750 150,017 150,078 159,741 38.96%
NOSH 220,007 220,000 202,199 199,952 150,017 150,078 149,991 29.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.46% 5.00% 5.09% 5.28% 5.21% 4.85% 3.84% -
ROE 10.62% 4.72% 21.16% 18.22% 16.83% 7.68% 22.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 255.12 122.39 499.78 384.64 336.62 161.39 627.76 -45.10%
EPS 12.64 5.62 23.91 19.11 12.62 5.76 18.06 -21.15%
DPS 6.48 0.00 5.40 5.40 5.40 0.00 4.30 31.41%
NAPS 1.19 1.19 1.13 1.049 1.00 1.00 1.065 7.67%
Adjusted Per Share Value based on latest NOSH - 200,030
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.38 7.38 27.68 21.07 13.83 6.63 25.79 -29.12%
EPS 0.76 0.34 1.32 1.05 0.69 0.32 0.99 -16.14%
DPS 0.39 0.00 0.30 0.30 0.22 0.00 0.18 67.36%
NAPS 0.0717 0.0717 0.0626 0.0575 0.0411 0.0411 0.0438 38.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.89 0.89 0.88 0.83 1.03 0.94 0.94 -
P/RPS 0.35 0.73 0.18 0.22 0.31 0.58 0.15 75.83%
P/EPS 7.04 15.84 3.68 4.34 6.12 12.24 3.90 48.20%
EY 14.20 6.31 27.17 23.02 16.34 8.17 25.62 -32.50%
DY 7.28 0.00 6.14 6.51 5.24 0.00 4.57 36.36%
P/NAPS 0.75 0.75 0.78 0.79 1.03 0.94 0.88 -10.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 -
Price 0.92 0.90 0.89 0.93 0.83 1.05 0.92 -
P/RPS 0.36 0.74 0.18 0.24 0.25 0.65 0.15 79.16%
P/EPS 7.28 16.01 3.72 4.87 4.93 13.67 3.82 53.65%
EY 13.74 6.24 26.87 20.55 20.28 7.31 26.17 -34.89%
DY 7.04 0.00 6.07 5.81 6.51 0.00 4.67 31.44%
P/NAPS 0.77 0.76 0.79 0.89 0.83 1.05 0.86 -7.09%

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