[QL] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 7.86%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,357,347 1,306,826 1,240,947 1,178,980 1,163,236 1,118,519 1,091,215 15.67%
PBT 104,136 95,820 90,412 85,322 80,252 77,130 69,648 30.78%
Tax -10,544 -9,257 -8,262 -8,605 -8,852 -8,545 -8,220 18.07%
NP 93,592 86,563 82,150 76,717 71,400 68,585 61,428 32.44%
-
NP to SH 86,891 80,772 76,949 71,526 66,311 63,250 56,137 33.84%
-
Tax Rate 10.13% 9.66% 9.14% 10.09% 11.03% 11.08% 11.80% -
Total Cost 1,263,755 1,220,263 1,158,797 1,102,263 1,091,836 1,049,934 1,029,787 14.63%
-
Net Worth 382,711 219,958 220,083 220,021 220,042 219,986 279,369 23.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,297 14,297 16,059 16,059 16,059 16,059 - -
Div Payout % 16.45% 17.70% 20.87% 22.45% 24.22% 25.39% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 382,711 219,958 220,083 220,021 220,042 219,986 279,369 23.37%
NOSH 329,923 219,958 220,083 220,021 220,042 219,986 219,975 31.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.90% 6.62% 6.62% 6.51% 6.14% 6.13% 5.63% -
ROE 22.70% 36.72% 34.96% 32.51% 30.14% 28.75% 20.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 411.41 594.12 563.85 535.85 528.64 508.45 496.06 -11.73%
EPS 26.34 36.72 34.96 32.51 30.14 28.75 25.52 2.13%
DPS 4.33 6.50 7.30 7.30 7.30 7.30 0.00 -
NAPS 1.16 1.00 1.00 1.00 1.00 1.00 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 220,021
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.18 35.80 33.99 32.30 31.87 30.64 29.89 15.67%
EPS 2.38 2.21 2.11 1.96 1.82 1.73 1.54 33.70%
DPS 0.39 0.39 0.44 0.44 0.44 0.44 0.00 -
NAPS 0.1048 0.0603 0.0603 0.0603 0.0603 0.0603 0.0765 23.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.33 1.24 1.25 1.17 1.17 0.93 0.95 -
P/RPS 0.32 0.21 0.22 0.22 0.22 0.18 0.19 41.60%
P/EPS 5.05 3.38 3.58 3.60 3.88 3.23 3.72 22.62%
EY 19.80 29.61 27.97 27.79 25.76 30.92 26.86 -18.41%
DY 3.26 5.24 5.84 6.24 6.24 7.85 0.00 -
P/NAPS 1.15 1.24 1.25 1.17 1.17 0.93 0.75 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 -
Price 1.37 1.43 1.25 1.22 1.11 1.05 0.99 -
P/RPS 0.33 0.24 0.22 0.23 0.21 0.21 0.20 39.67%
P/EPS 5.20 3.89 3.58 3.75 3.68 3.65 3.88 21.57%
EY 19.22 25.68 27.97 26.65 27.15 27.38 25.78 -17.79%
DY 3.16 4.55 5.84 5.98 6.58 6.95 0.00 -
P/NAPS 1.18 1.43 1.25 1.22 1.11 1.05 0.78 31.81%

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