[QL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 35.35%
YoY- 27.75%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,078,697 756,112 364,492 1,306,825 974,947 621,738 313,971 126.83%
PBT 85,875 57,322 26,851 137,442 71,369 43,130 18,535 176.62%
Tax -9,089 -6,576 -3,554 -50,849 -7,135 -4,332 -2,267 151.31%
NP 76,786 50,746 23,297 86,593 64,234 38,798 16,268 180.06%
-
NP to SH 70,487 46,733 21,544 80,802 59,700 36,086 15,425 174.10%
-
Tax Rate 10.58% 11.47% 13.24% 37.00% 10.00% 10.04% 12.23% -
Total Cost 1,001,911 705,366 341,195 1,220,232 910,713 582,940 297,703 123.75%
-
Net Worth 401,092 384,782 382,711 360,844 340,954 316,852 312,460 18.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 14,301 - - - -
Div Payout % - - - 17.70% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 401,092 384,782 382,711 360,844 340,954 316,852 312,460 18.02%
NOSH 328,763 328,874 329,923 220,027 219,970 220,036 220,042 30.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.12% 6.71% 6.39% 6.63% 6.59% 6.24% 5.18% -
ROE 17.57% 12.15% 5.63% 22.39% 17.51% 11.39% 4.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 328.11 229.91 110.48 593.94 443.22 282.56 142.69 73.77%
EPS 21.44 14.21 6.53 24.49 27.14 16.40 7.01 109.99%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.16 1.64 1.55 1.44 1.42 -9.58%
Adjusted Per Share Value based on latest NOSH - 219,958
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.60 20.75 10.00 35.86 26.75 17.06 8.62 126.75%
EPS 1.93 1.28 0.59 2.22 1.64 0.99 0.42 175.12%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1101 0.1056 0.105 0.099 0.0936 0.0869 0.0857 18.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.31 1.33 1.24 1.25 1.17 1.17 -
P/RPS 0.36 0.57 1.20 0.21 0.28 0.41 0.82 -42.09%
P/EPS 5.46 9.22 20.37 3.38 4.61 7.13 16.69 -52.36%
EY 18.32 10.85 4.91 29.62 21.71 14.02 5.99 109.98%
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 0.96 1.12 1.15 0.76 0.81 0.81 0.82 11.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 -
Price 1.23 1.17 1.37 1.43 1.25 1.22 1.11 -
P/RPS 0.37 0.51 1.24 0.24 0.28 0.43 0.78 -39.03%
P/EPS 5.74 8.23 20.98 3.89 4.61 7.44 15.83 -48.99%
EY 17.43 12.15 4.77 25.68 21.71 13.44 6.32 96.05%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.18 0.87 0.81 0.85 0.78 18.70%

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