[QL] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 2.24%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 319,209 322,584 391,620 364,492 331,878 353,210 307,767 2.46%
PBT 24,022 28,554 30,471 26,851 24,452 28,239 24,594 -1.55%
Tax -4,131 -2,513 -3,021 -3,554 -2,123 -2,802 -2,065 58.69%
NP 19,891 26,041 27,450 23,297 22,329 25,437 22,529 -7.96%
-
NP to SH 18,843 23,755 25,189 21,544 21,072 23,615 20,660 -5.94%
-
Tax Rate 17.20% 8.80% 9.91% 13.24% 8.68% 9.92% 8.40% -
Total Cost 299,318 296,543 364,170 341,195 309,549 327,773 285,238 3.26%
-
Net Worth 417,637 401,400 384,740 382,711 219,958 341,130 316,830 20.20%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 23,019 - - - 14,297 - - -
Div Payout % 122.16% - - - 67.85% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 417,637 401,400 384,740 382,711 219,958 341,130 316,830 20.20%
NOSH 328,848 329,016 328,838 329,923 219,958 220,083 220,021 30.69%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.23% 8.07% 7.01% 6.39% 6.73% 7.20% 7.32% -
ROE 4.51% 5.92% 6.55% 5.63% 9.58% 6.92% 6.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 97.07 98.04 119.09 110.48 150.88 160.49 139.88 -21.59%
EPS 5.73 7.22 7.66 6.53 6.39 10.73 9.39 -28.03%
DPS 7.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.27 1.22 1.17 1.16 1.00 1.55 1.44 -8.02%
Adjusted Per Share Value based on latest NOSH - 329,923
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.76 8.85 10.75 10.00 9.11 9.69 8.45 2.42%
EPS 0.52 0.65 0.69 0.59 0.58 0.65 0.57 -5.93%
DPS 0.63 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.1146 0.1101 0.1056 0.105 0.0604 0.0936 0.0869 20.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.23 1.17 1.31 1.33 1.24 1.25 1.17 -
P/RPS 1.27 1.19 1.10 1.20 0.82 0.78 0.84 31.69%
P/EPS 21.47 16.20 17.10 20.37 12.94 11.65 12.46 43.68%
EY 4.66 6.17 5.85 4.91 7.73 8.58 8.03 -30.40%
DY 5.69 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 0.97 0.96 1.12 1.15 1.24 0.81 0.81 12.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 -
Price 1.33 1.23 1.17 1.37 1.43 1.25 1.22 -
P/RPS 1.37 1.25 0.98 1.24 0.95 0.78 0.87 35.31%
P/EPS 23.21 17.04 15.27 20.98 14.93 11.65 12.99 47.19%
EY 4.31 5.87 6.55 4.77 6.70 8.58 7.70 -32.05%
DY 5.26 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.05 1.01 1.00 1.18 1.43 0.81 0.85 15.11%

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