[QL] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.84%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,306,826 1,240,947 1,178,980 1,163,236 1,118,519 1,091,215 1,066,826 14.47%
PBT 95,820 90,412 85,322 80,252 77,130 69,648 63,631 31.34%
Tax -9,257 -8,262 -8,605 -8,852 -8,545 -8,220 -7,876 11.36%
NP 86,563 82,150 76,717 71,400 68,585 61,428 55,755 34.04%
-
NP to SH 80,772 76,949 71,526 66,311 63,250 56,137 50,907 35.99%
-
Tax Rate 9.66% 9.14% 10.09% 11.03% 11.08% 11.80% 12.38% -
Total Cost 1,220,263 1,158,797 1,102,263 1,091,836 1,049,934 1,029,787 1,011,071 13.34%
-
Net Worth 219,958 220,083 220,021 220,042 219,986 279,369 261,816 -10.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 14,297 16,059 16,059 16,059 16,059 - - -
Div Payout % 17.70% 20.87% 22.45% 24.22% 25.39% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 219,958 220,083 220,021 220,042 219,986 279,369 261,816 -10.95%
NOSH 219,958 220,083 220,021 220,042 219,986 219,975 220,014 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.62% 6.62% 6.51% 6.14% 6.13% 5.63% 5.23% -
ROE 36.72% 34.96% 32.51% 30.14% 28.75% 20.09% 19.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 594.12 563.85 535.85 528.64 508.45 496.06 484.89 14.48%
EPS 36.72 34.96 32.51 30.14 28.75 25.52 23.14 36.01%
DPS 6.50 7.30 7.30 7.30 7.30 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.27 1.19 -10.94%
Adjusted Per Share Value based on latest NOSH - 220,042
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.80 33.99 32.30 31.87 30.64 29.89 29.22 14.48%
EPS 2.21 2.11 1.96 1.82 1.73 1.54 1.39 36.18%
DPS 0.39 0.44 0.44 0.44 0.44 0.00 0.00 -
NAPS 0.0603 0.0603 0.0603 0.0603 0.0603 0.0765 0.0717 -10.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.24 1.25 1.17 1.17 0.93 0.95 0.89 -
P/RPS 0.21 0.22 0.22 0.22 0.18 0.19 0.18 10.81%
P/EPS 3.38 3.58 3.60 3.88 3.23 3.72 3.85 -8.30%
EY 29.61 27.97 27.79 25.76 30.92 26.86 26.00 9.04%
DY 5.24 5.84 6.24 6.24 7.85 0.00 0.00 -
P/NAPS 1.24 1.25 1.17 1.17 0.93 0.75 0.75 39.77%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 24/11/06 -
Price 1.43 1.25 1.22 1.11 1.05 0.99 0.92 -
P/RPS 0.24 0.22 0.23 0.21 0.21 0.20 0.19 16.83%
P/EPS 3.89 3.58 3.75 3.68 3.65 3.88 3.98 -1.51%
EY 25.68 27.97 26.65 27.15 27.38 25.78 25.15 1.39%
DY 4.55 5.84 5.98 6.58 6.95 0.00 0.00 -
P/NAPS 1.43 1.25 1.22 1.11 1.05 0.78 0.77 51.03%

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