[QL] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -10.77%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 322,584 391,620 364,492 331,878 353,210 307,767 313,971 1.81%
PBT 28,554 30,471 26,851 24,452 28,239 24,594 18,535 33.21%
Tax -2,513 -3,021 -3,554 -2,123 -2,802 -2,065 -2,267 7.07%
NP 26,041 27,450 23,297 22,329 25,437 22,529 16,268 36.64%
-
NP to SH 23,755 25,189 21,544 21,072 23,615 20,660 15,425 33.18%
-
Tax Rate 8.80% 9.91% 13.24% 8.68% 9.92% 8.40% 12.23% -
Total Cost 296,543 364,170 341,195 309,549 327,773 285,238 297,703 -0.25%
-
Net Worth 401,400 384,740 382,711 219,958 341,130 316,830 312,460 18.08%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 14,297 - - - -
Div Payout % - - - 67.85% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 401,400 384,740 382,711 219,958 341,130 316,830 312,460 18.08%
NOSH 329,016 328,838 329,923 219,958 220,083 220,021 220,042 30.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.07% 7.01% 6.39% 6.73% 7.20% 7.32% 5.18% -
ROE 5.92% 6.55% 5.63% 9.58% 6.92% 6.52% 4.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.04 119.09 110.48 150.88 160.49 139.88 142.69 -22.04%
EPS 7.22 7.66 6.53 6.39 10.73 9.39 7.01 1.97%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.22 1.17 1.16 1.00 1.55 1.44 1.42 -9.58%
Adjusted Per Share Value based on latest NOSH - 219,958
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.85 10.75 10.00 9.11 9.69 8.45 8.62 1.76%
EPS 0.65 0.69 0.59 0.58 0.65 0.57 0.42 33.61%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1101 0.1056 0.105 0.0604 0.0936 0.0869 0.0857 18.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.31 1.33 1.24 1.25 1.17 1.17 -
P/RPS 1.19 1.10 1.20 0.82 0.78 0.84 0.82 28.03%
P/EPS 16.20 17.10 20.37 12.94 11.65 12.46 16.69 -1.95%
EY 6.17 5.85 4.91 7.73 8.58 8.03 5.99 1.98%
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 0.96 1.12 1.15 1.24 0.81 0.81 0.82 11.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 -
Price 1.23 1.17 1.37 1.43 1.25 1.22 1.11 -
P/RPS 1.25 0.98 1.24 0.95 0.78 0.87 0.78 36.74%
P/EPS 17.04 15.27 20.98 14.93 11.65 12.99 15.83 5.00%
EY 5.87 6.55 4.77 6.70 8.58 7.70 6.32 -4.78%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.18 1.43 0.81 0.85 0.78 18.70%

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