[QL] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 7.58%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,441,200 1,357,347 1,306,826 1,240,947 1,178,980 1,163,236 1,118,519 18.35%
PBT 110,013 104,136 95,820 90,412 85,322 80,252 77,130 26.62%
Tax -11,500 -10,544 -9,257 -8,262 -8,605 -8,852 -8,545 21.83%
NP 98,513 93,592 86,563 82,150 76,717 71,400 68,585 27.22%
-
NP to SH 91,420 86,891 80,772 76,949 71,526 66,311 63,250 27.75%
-
Tax Rate 10.45% 10.13% 9.66% 9.14% 10.09% 11.03% 11.08% -
Total Cost 1,342,687 1,263,755 1,220,263 1,158,797 1,102,263 1,091,836 1,049,934 17.76%
-
Net Worth 384,740 382,711 219,958 220,083 220,021 220,042 219,986 45.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,297 14,297 14,297 16,059 16,059 16,059 16,059 -7.43%
Div Payout % 15.64% 16.45% 17.70% 20.87% 22.45% 24.22% 25.39% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,740 382,711 219,958 220,083 220,021 220,042 219,986 45.01%
NOSH 328,838 329,923 219,958 220,083 220,021 220,042 219,986 30.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.84% 6.90% 6.62% 6.62% 6.51% 6.14% 6.13% -
ROE 23.76% 22.70% 36.72% 34.96% 32.51% 30.14% 28.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 438.27 411.41 594.12 563.85 535.85 528.64 508.45 -9.40%
EPS 27.80 26.34 36.72 34.96 32.51 30.14 28.75 -2.20%
DPS 4.35 4.33 6.50 7.30 7.30 7.30 7.30 -29.12%
NAPS 1.17 1.16 1.00 1.00 1.00 1.00 1.00 11.00%
Adjusted Per Share Value based on latest NOSH - 220,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.48 37.18 35.80 33.99 32.30 31.87 30.64 18.35%
EPS 2.50 2.38 2.21 2.11 1.96 1.82 1.73 27.73%
DPS 0.39 0.39 0.39 0.44 0.44 0.44 0.44 -7.70%
NAPS 0.1054 0.1048 0.0603 0.0603 0.0603 0.0603 0.0603 44.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.31 1.33 1.24 1.25 1.17 1.17 0.93 -
P/RPS 0.30 0.32 0.21 0.22 0.22 0.22 0.18 40.44%
P/EPS 4.71 5.05 3.38 3.58 3.60 3.88 3.23 28.50%
EY 21.22 19.80 29.61 27.97 27.79 25.76 30.92 -22.14%
DY 3.32 3.26 5.24 5.84 6.24 6.24 7.85 -43.56%
P/NAPS 1.12 1.15 1.24 1.25 1.17 1.17 0.93 13.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 -
Price 1.17 1.37 1.43 1.25 1.22 1.11 1.05 -
P/RPS 0.27 0.33 0.24 0.22 0.23 0.21 0.21 18.18%
P/EPS 4.21 5.20 3.89 3.58 3.75 3.68 3.65 9.95%
EY 23.76 19.22 25.68 27.97 26.65 27.15 27.38 -8.99%
DY 3.72 3.16 4.55 5.84 5.98 6.58 6.95 -34.00%
P/NAPS 1.00 1.18 1.43 1.25 1.22 1.11 1.05 -3.19%

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