[QL] YoY Annual (Unaudited) Result on 31-Mar-2004 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,118,519 1,010,545 941,585 899,541 705,745 562,961 475,703 15.30%
PBT 77,129 58,927 46,080 40,151 31,495 26,732 25,473 20.26%
Tax -8,545 -7,525 -9,962 -13,262 -9,978 -8,690 -8,870 -0.61%
NP 68,584 51,402 36,118 26,889 21,517 18,042 16,603 26.65%
-
NP to SH 63,248 48,346 36,118 26,889 21,517 18,042 16,603 24.95%
-
Tax Rate 11.08% 12.77% 21.62% 33.03% 31.68% 32.51% 34.82% -
Total Cost 1,049,935 959,143 905,467 872,652 684,228 544,919 459,100 14.77%
-
Net Worth 296,980 228,485 159,741 131,418 117,605 99,599 84,794 23.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,058 10,918 6,449 - 5,160 5,160 1,439 49.46%
Div Payout % 25.39% 22.58% 17.86% - 23.98% 28.60% 8.67% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 296,980 228,485 159,741 131,418 117,605 99,599 84,794 23.22%
NOSH 219,985 202,199 149,991 150,000 60,002 60,000 39,997 32.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.13% 5.09% 3.84% 2.99% 3.05% 3.20% 3.49% -
ROE 21.30% 21.16% 22.61% 20.46% 18.30% 18.11% 19.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 508.45 499.78 627.76 1,499.71 1,176.19 938.27 1,189.33 -13.20%
EPS 28.75 23.91 18.06 17.93 35.86 30.07 41.51 -5.93%
DPS 7.30 5.40 4.30 0.00 8.60 8.60 3.60 12.49%
NAPS 1.35 1.13 1.065 2.191 1.96 1.66 2.12 -7.24%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.64 27.68 25.79 24.64 19.33 15.42 13.03 15.30%
EPS 1.73 1.32 0.99 0.74 0.59 0.49 0.45 25.14%
DPS 0.44 0.30 0.18 0.00 0.14 0.14 0.04 49.10%
NAPS 0.0814 0.0626 0.0438 0.036 0.0322 0.0273 0.0232 23.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.93 0.88 0.94 0.81 0.35 0.37 0.44 -
P/RPS 0.18 0.18 0.15 0.05 0.03 0.04 0.04 28.47%
P/EPS 3.23 3.68 3.90 1.81 0.98 1.23 1.06 20.39%
EY 30.91 27.17 25.62 55.34 102.46 81.27 94.34 -16.96%
DY 7.85 6.14 4.57 0.00 24.57 23.24 8.18 -0.68%
P/NAPS 0.69 0.78 0.88 0.37 0.18 0.22 0.21 21.91%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 -
Price 1.05 0.89 0.92 0.77 0.38 0.35 0.42 -
P/RPS 0.21 0.18 0.15 0.05 0.03 0.04 0.04 31.81%
P/EPS 3.65 3.72 3.82 1.72 1.06 1.16 1.01 23.86%
EY 27.38 26.87 26.17 58.22 94.37 85.91 98.83 -19.25%
DY 6.95 6.07 4.67 0.00 22.63 24.57 8.57 -3.43%
P/NAPS 0.78 0.79 0.86 0.35 0.19 0.21 0.20 25.44%

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