[QL] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.67%
YoY- 38.34%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 232,336 224,969 231,197 240,857 227,289 200,198 190,454 14.12%
PBT 11,287 9,049 8,898 12,921 10,201 8,131 6,961 37.89%
Tax -2,323 -2,179 -2,939 -4,268 -3,370 -2,686 -2,202 3.62%
NP 8,964 6,870 5,959 8,653 6,831 5,445 4,759 52.34%
-
NP to SH 8,964 6,870 5,959 8,653 6,831 5,445 4,759 52.34%
-
Tax Rate 20.58% 24.08% 33.03% 33.03% 33.04% 33.03% 31.63% -
Total Cost 223,372 218,099 225,238 232,204 220,458 194,753 185,695 13.06%
-
Net Worth 140,455 138,000 119,962 119,985 119,946 119,978 117,624 12.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,475 - - - 5,181 - - -
Div Payout % 72.24% - - - 75.86% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 140,455 138,000 119,962 119,985 119,946 119,978 117,624 12.51%
NOSH 149,899 150,000 150,000 59,992 59,973 59,989 60,012 83.78%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.86% 3.05% 2.58% 3.59% 3.01% 2.72% 2.50% -
ROE 6.38% 4.98% 4.97% 7.21% 5.70% 4.54% 4.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 154.99 149.98 385.45 401.48 378.98 333.72 317.36 -37.90%
EPS 5.98 4.58 3.97 5.77 4.55 3.63 7.93 -17.10%
DPS 4.32 0.00 0.00 0.00 8.64 0.00 0.00 -
NAPS 0.937 0.92 2.00 2.00 2.00 2.00 1.96 -38.77%
Adjusted Per Share Value based on latest NOSH - 59,992
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.36 6.16 6.33 6.60 6.23 5.48 5.22 14.03%
EPS 0.25 0.19 0.16 0.24 0.19 0.15 0.13 54.45%
DPS 0.18 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0385 0.0378 0.0329 0.0329 0.0329 0.0329 0.0322 12.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.73 0.81 0.65 0.46 0.37 0.35 -
P/RPS 0.46 0.49 0.21 0.16 0.12 0.11 0.11 158.88%
P/EPS 12.04 15.94 8.15 4.51 4.04 4.08 4.41 94.98%
EY 8.31 6.27 12.27 22.19 24.76 24.53 22.66 -48.67%
DY 6.00 0.00 0.00 0.00 18.78 0.00 0.00 -
P/NAPS 0.77 0.79 0.41 0.33 0.23 0.19 0.18 162.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 28/05/04 26/02/04 29/12/03 25/08/03 29/05/03 -
Price 0.77 0.75 0.77 0.73 0.64 0.46 0.38 -
P/RPS 0.50 0.50 0.20 0.18 0.17 0.14 0.12 158.26%
P/EPS 12.88 16.38 7.75 5.06 5.62 5.07 4.79 93.02%
EY 7.77 6.11 12.90 19.76 17.80 19.73 20.87 -48.15%
DY 5.61 0.00 0.00 0.00 13.50 0.00 0.00 -
P/NAPS 0.82 0.82 0.39 0.37 0.32 0.23 0.19 164.37%

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