[QL] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -2.45%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,538,056 1,425,360 1,457,968 1,255,884 1,077,016 968,820 899,876 9.34%
PBT 132,716 109,316 107,404 74,140 61,652 55,704 36,196 24.16%
Tax -19,892 -15,244 -14,216 -9,068 -7,840 -8,720 -8,716 14.73%
NP 112,824 94,072 93,188 65,072 53,812 46,984 27,480 26.52%
-
NP to SH 107,188 89,264 86,176 61,700 49,456 46,104 27,480 25.45%
-
Tax Rate 14.99% 13.94% 13.24% 12.23% 12.72% 15.65% 24.08% -
Total Cost 1,425,232 1,331,288 1,364,780 1,190,812 1,023,204 921,836 872,396 8.52%
-
Net Worth 390,641 441,738 382,711 312,460 261,800 150,078 138,000 18.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 117,192 - - - - - - -
Div Payout % 109.33% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 390,641 441,738 382,711 312,460 261,800 150,078 138,000 18.92%
NOSH 390,641 327,214 329,923 220,042 220,000 150,078 150,000 17.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.34% 6.60% 6.39% 5.18% 5.00% 4.85% 3.05% -
ROE 27.44% 20.21% 22.52% 19.75% 18.89% 30.72% 19.91% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 393.73 435.60 441.91 570.75 489.55 645.54 599.92 -6.77%
EPS 13.72 27.28 26.12 28.04 22.48 23.04 18.32 -4.70%
DPS 30.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.16 1.42 1.19 1.00 0.92 1.39%
Adjusted Per Share Value based on latest NOSH - 220,042
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.13 39.05 39.94 34.40 29.50 26.54 24.65 9.33%
EPS 2.94 2.45 2.36 1.69 1.35 1.26 0.75 25.55%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.121 0.1048 0.0856 0.0717 0.0411 0.0378 18.92%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.98 1.48 1.33 1.17 0.89 0.94 0.73 -
P/RPS 0.50 0.34 0.30 0.20 0.18 0.15 0.12 26.83%
P/EPS 7.22 5.43 5.09 4.17 3.96 3.06 3.98 10.43%
EY 13.86 18.43 19.64 23.97 25.26 32.68 25.10 -9.41%
DY 15.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.10 1.15 0.82 0.75 0.94 0.79 16.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 26/08/08 20/08/07 15/09/06 25/08/05 25/08/04 -
Price 2.30 1.62 1.37 1.11 0.90 1.05 0.75 -
P/RPS 0.58 0.37 0.31 0.19 0.18 0.16 0.13 28.29%
P/EPS 8.38 5.94 5.25 3.96 4.00 3.42 4.09 12.69%
EY 11.93 16.84 19.07 25.26 24.98 29.26 24.43 -11.25%
DY 13.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.20 1.18 0.78 0.76 1.05 0.82 18.74%

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