[QL] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 37.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 513,023 496,428 475,704 450,034 319,801 203,178 96,865 203.53%
PBT 26,467 26,070 25,474 24,229 17,588 11,233 5,578 182.10%
Tax -9,011 -9,207 -9,499 -8,448 -6,103 -3,662 -1,450 237.64%
NP 17,456 16,863 15,975 15,781 11,485 7,571 4,128 161.26%
-
NP to SH 17,456 16,863 15,975 15,781 11,485 7,571 4,128 161.26%
-
Tax Rate 34.05% 35.32% 37.29% 34.87% 34.70% 32.60% 25.99% -
Total Cost 495,567 479,565 459,729 434,253 308,316 195,607 92,737 205.34%
-
Net Worth 90,779 88,379 84,760 40,000 76,760 72,800 69,600 19.35%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,439 1,439 1,999 - - - - -
Div Payout % 8.25% 8.54% 12.51% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 90,779 88,379 84,760 40,000 76,760 72,800 69,600 19.35%
NOSH 39,991 39,990 39,981 40,000 39,979 40,000 40,000 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.40% 3.40% 3.36% 3.51% 3.59% 3.73% 4.26% -
ROE 19.23% 19.08% 18.85% 39.45% 14.96% 10.40% 5.93% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,282.84 1,241.36 1,189.81 1,125.09 799.91 507.94 242.16 203.57%
EPS 43.65 42.17 39.96 39.45 28.73 18.93 10.32 161.30%
DPS 3.60 3.60 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.21 2.12 1.00 1.92 1.82 1.74 19.37%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.05 13.60 13.03 12.33 8.76 5.57 2.65 203.74%
EPS 0.48 0.46 0.44 0.43 0.31 0.21 0.11 166.79%
DPS 0.04 0.04 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0242 0.0232 0.011 0.021 0.0199 0.0191 19.31%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.47 0.45 0.44 0.46 0.43 0.48 0.63 -
P/RPS 0.04 0.04 0.04 0.04 0.05 0.09 0.26 -71.25%
P/EPS 1.08 1.07 1.10 1.17 1.50 2.54 6.10 -68.43%
EY 92.87 93.70 90.81 85.77 66.81 39.43 16.38 217.62%
DY 7.66 8.00 11.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.46 0.22 0.26 0.36 -30.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 28/08/01 31/05/01 27/03/01 20/11/00 - - -
Price 0.52 0.48 0.42 0.45 0.46 0.00 0.00 -
P/RPS 0.04 0.04 0.04 0.04 0.06 0.00 0.00 -
P/EPS 1.19 1.14 1.05 1.14 1.60 0.00 0.00 -
EY 83.94 87.85 95.13 87.67 62.45 0.00 0.00 -
DY 6.92 7.50 11.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.45 0.24 0.00 0.00 -

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