[QL] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.36%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 227,289 200,198 190,454 200,533 166,099 148,639 156,125 28.42%
PBT 10,201 8,131 6,961 9,489 8,503 6,543 6,948 29.14%
Tax -3,370 -2,686 -2,202 -3,234 -2,622 -1,920 -2,266 30.25%
NP 6,831 5,445 4,759 6,255 5,881 4,623 4,682 28.60%
-
NP to SH 6,831 5,445 4,759 6,255 5,881 4,623 4,682 28.60%
-
Tax Rate 33.04% 33.03% 31.63% 34.08% 30.84% 29.34% 32.61% -
Total Cost 220,458 194,753 185,695 194,278 160,218 144,016 151,443 28.41%
-
Net Worth 119,946 119,978 117,624 112,146 105,017 104,332 99,642 13.14%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,181 - - - 5,160 - 5,162 0.24%
Div Payout % 75.86% - - - 87.76% - 110.26% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 119,946 119,978 117,624 112,146 105,017 104,332 99,642 13.14%
NOSH 59,973 59,989 60,012 59,971 60,010 59,961 60,025 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.01% 2.72% 2.50% 3.12% 3.54% 3.11% 3.00% -
ROE 5.70% 4.54% 4.05% 5.58% 5.60% 4.43% 4.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 378.98 333.72 317.36 334.38 276.78 247.89 260.10 28.49%
EPS 4.55 3.63 7.93 10.43 9.80 7.71 7.80 -30.16%
DPS 8.64 0.00 0.00 0.00 8.60 0.00 8.60 0.30%
NAPS 2.00 2.00 1.96 1.87 1.75 1.74 1.66 13.21%
Adjusted Per Share Value based on latest NOSH - 59,971
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.23 5.48 5.22 5.49 4.55 4.07 4.28 28.40%
EPS 0.19 0.15 0.13 0.17 0.16 0.13 0.13 28.75%
DPS 0.14 0.00 0.00 0.00 0.14 0.00 0.14 0.00%
NAPS 0.0329 0.0329 0.0322 0.0307 0.0288 0.0286 0.0273 13.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.46 0.37 0.35 0.35 0.35 0.33 0.37 -
P/RPS 0.12 0.11 0.11 0.10 0.13 0.13 0.14 -9.75%
P/EPS 4.04 4.08 4.41 3.36 3.57 4.28 4.74 -10.09%
EY 24.76 24.53 22.66 29.80 28.00 23.36 21.08 11.31%
DY 18.78 0.00 0.00 0.00 24.57 0.00 23.24 -13.23%
P/NAPS 0.23 0.19 0.18 0.19 0.20 0.19 0.22 3.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 -
Price 0.64 0.46 0.38 0.34 0.35 2.55 0.35 -
P/RPS 0.17 0.14 0.12 0.10 0.13 1.03 0.13 19.56%
P/EPS 5.62 5.07 4.79 3.26 3.57 33.07 4.49 16.12%
EY 17.80 19.73 20.87 30.68 28.00 3.02 22.29 -13.91%
DY 13.50 0.00 0.00 0.00 24.57 0.00 24.57 -32.89%
P/NAPS 0.32 0.23 0.19 0.18 0.20 1.47 0.21 32.38%

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