[QL] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 5.21%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,389,753 1,397,905 1,410,574 1,441,200 1,357,347 1,306,826 1,240,947 7.84%
PBT 110,376 109,898 110,328 110,013 104,136 95,820 90,412 14.24%
Tax -13,476 -13,219 -11,211 -11,500 -10,544 -9,257 -8,262 38.60%
NP 96,900 96,679 99,117 98,513 93,592 86,563 82,150 11.64%
-
NP to SH 90,103 89,331 91,560 91,420 86,891 80,772 76,949 11.10%
-
Tax Rate 12.21% 12.03% 10.16% 10.45% 10.13% 9.66% 9.14% -
Total Cost 1,292,853 1,301,226 1,311,457 1,342,687 1,263,755 1,220,263 1,158,797 7.57%
-
Net Worth 441,738 417,637 401,400 384,740 382,711 219,958 220,083 59.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,019 23,019 14,297 14,297 14,297 14,297 16,059 27.15%
Div Payout % 25.55% 25.77% 15.62% 15.64% 16.45% 17.70% 20.87% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 441,738 417,637 401,400 384,740 382,711 219,958 220,083 59.18%
NOSH 327,214 328,848 329,016 328,838 329,923 219,958 220,083 30.29%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.97% 6.92% 7.03% 6.84% 6.90% 6.62% 6.62% -
ROE 20.40% 21.39% 22.81% 23.76% 22.70% 36.72% 34.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 424.72 425.09 428.72 438.27 411.41 594.12 563.85 -17.22%
EPS 27.54 27.16 27.83 27.80 26.34 36.72 34.96 -14.71%
DPS 7.00 7.00 4.35 4.35 4.33 6.50 7.30 -2.76%
NAPS 1.35 1.27 1.22 1.17 1.16 1.00 1.00 22.17%
Adjusted Per Share Value based on latest NOSH - 328,838
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.07 38.29 38.64 39.48 37.18 35.80 33.99 7.85%
EPS 2.47 2.45 2.51 2.50 2.38 2.21 2.11 11.08%
DPS 0.63 0.63 0.39 0.39 0.39 0.39 0.44 27.06%
NAPS 0.121 0.1144 0.11 0.1054 0.1048 0.0603 0.0603 59.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.48 1.23 1.17 1.31 1.33 1.24 1.25 -
P/RPS 0.35 0.29 0.27 0.30 0.32 0.21 0.22 36.31%
P/EPS 5.37 4.53 4.20 4.71 5.05 3.38 3.58 31.06%
EY 18.61 22.09 23.78 21.22 19.80 29.61 27.97 -23.80%
DY 4.73 5.69 3.71 3.32 3.26 5.24 5.84 -13.12%
P/NAPS 1.10 0.97 0.96 1.12 1.15 1.24 1.25 -8.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 -
Price 1.62 1.33 1.23 1.17 1.37 1.43 1.25 -
P/RPS 0.38 0.31 0.29 0.27 0.33 0.24 0.22 44.00%
P/EPS 5.88 4.90 4.42 4.21 5.20 3.89 3.58 39.24%
EY 17.00 20.42 22.62 23.76 19.22 25.68 27.97 -28.26%
DY 4.32 5.26 3.53 3.72 3.16 4.55 5.84 -18.22%
P/NAPS 1.20 1.05 1.01 1.00 1.18 1.43 1.25 -2.68%

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