[QL] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.07%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 269,254 238,695 266,854 262,792 242,205 239,689 244,588 6.63%
PBT 15,413 11,562 17,132 16,348 13,926 12,523 13,223 10.78%
Tax -1,960 -803 -2,801 -1,780 -2,180 -2,741 -2,721 -19.69%
NP 13,453 10,759 14,331 14,568 11,746 9,782 10,502 18.00%
-
NP to SH 12,364 10,136 12,962 13,724 11,526 9,782 10,502 11.52%
-
Tax Rate 12.72% 6.95% 16.35% 10.89% 15.65% 21.89% 20.58% -
Total Cost 255,801 227,936 252,523 248,224 230,459 229,907 234,086 6.10%
-
Net Worth 261,800 237,621 209,832 149,978 150,078 150,046 150,028 45.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 8,098 - - - -
Div Payout % - - - 59.01% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 261,800 237,621 209,832 149,978 150,078 150,046 150,028 45.09%
NOSH 220,000 208,989 200,030 149,978 150,078 150,046 150,028 29.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.00% 4.51% 5.37% 5.54% 4.85% 4.08% 4.29% -
ROE 4.72% 4.27% 6.18% 9.15% 7.68% 6.52% 7.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 122.39 114.21 133.41 175.22 161.39 159.74 163.03 -17.44%
EPS 5.62 4.85 6.48 6.86 5.76 4.89 7.00 -13.65%
DPS 0.00 0.00 0.00 5.40 0.00 0.00 0.00 -
NAPS 1.19 1.137 1.049 1.00 1.00 1.00 1.00 12.33%
Adjusted Per Share Value based on latest NOSH - 149,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.38 6.54 7.31 7.20 6.63 6.57 6.70 6.67%
EPS 0.34 0.28 0.36 0.38 0.32 0.27 0.29 11.21%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0717 0.0651 0.0575 0.0411 0.0411 0.0411 0.0411 45.06%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.88 0.83 1.03 0.94 0.94 0.82 -
P/RPS 0.73 0.77 0.62 0.59 0.58 0.59 0.50 28.78%
P/EPS 15.84 18.14 12.81 11.26 12.24 14.42 11.71 22.37%
EY 6.31 5.51 7.81 8.88 8.17 6.94 8.54 -18.31%
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.79 1.03 0.94 0.94 0.82 -5.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.90 0.89 0.93 0.83 1.05 0.92 0.95 -
P/RPS 0.74 0.78 0.70 0.47 0.65 0.58 0.58 17.68%
P/EPS 16.01 18.35 14.35 9.07 13.67 14.11 13.57 11.68%
EY 6.24 5.45 6.97 11.02 7.31 7.09 7.37 -10.52%
DY 0.00 0.00 0.00 6.51 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.89 0.83 1.05 0.92 0.95 -13.85%

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