[QL] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -5.55%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 292,023 269,254 238,695 266,854 262,792 242,205 239,689 14.05%
PBT 19,524 15,413 11,562 17,132 16,348 13,926 12,523 34.41%
Tax -2,312 -1,960 -803 -2,801 -1,780 -2,180 -2,741 -10.71%
NP 17,212 13,453 10,759 14,331 14,568 11,746 9,782 45.69%
-
NP to SH 15,445 12,364 10,136 12,962 13,724 11,526 9,782 35.55%
-
Tax Rate 11.84% 12.72% 6.95% 16.35% 10.89% 15.65% 21.89% -
Total Cost 274,811 255,801 227,936 252,523 248,224 230,459 229,907 12.61%
-
Net Worth 261,816 261,800 237,621 209,832 149,978 150,078 150,046 44.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,256 - - - 8,098 - - -
Div Payout % 92.31% - - - 59.01% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 261,816 261,800 237,621 209,832 149,978 150,078 150,046 44.88%
NOSH 220,014 220,000 208,989 200,030 149,978 150,078 150,046 29.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.89% 5.00% 4.51% 5.37% 5.54% 4.85% 4.08% -
ROE 5.90% 4.72% 4.27% 6.18% 9.15% 7.68% 6.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.73 122.39 114.21 133.41 175.22 161.39 159.74 -11.60%
EPS 7.02 5.62 4.85 6.48 6.86 5.76 4.89 27.23%
DPS 6.48 0.00 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.19 1.19 1.137 1.049 1.00 1.00 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 200,030
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.00 7.38 6.54 7.31 7.20 6.63 6.57 14.01%
EPS 0.42 0.34 0.28 0.36 0.38 0.32 0.27 34.21%
DPS 0.39 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.0717 0.0717 0.0651 0.0575 0.0411 0.0411 0.0411 44.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.89 0.89 0.88 0.83 1.03 0.94 0.94 -
P/RPS 0.67 0.73 0.77 0.62 0.59 0.58 0.59 8.83%
P/EPS 12.68 15.84 18.14 12.81 11.26 12.24 14.42 -8.20%
EY 7.89 6.31 5.51 7.81 8.88 8.17 6.94 8.92%
DY 7.28 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 0.75 0.75 0.77 0.79 1.03 0.94 0.94 -13.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 -
Price 0.92 0.90 0.89 0.93 0.83 1.05 0.92 -
P/RPS 0.69 0.74 0.78 0.70 0.47 0.65 0.58 12.26%
P/EPS 13.11 16.01 18.35 14.35 9.07 13.67 14.11 -4.77%
EY 7.63 6.24 5.45 6.97 11.02 7.31 7.09 5.01%
DY 7.04 0.00 0.00 0.00 6.51 0.00 0.00 -
P/NAPS 0.77 0.76 0.78 0.89 0.83 1.05 0.92 -11.17%

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