[QL] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.38%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,025,464 935,861 891,125 687,054 542,448 470,892 413,781 -0.96%
PBT 63,206 44,744 41,670 32,713 26,378 24,868 19,306 -1.25%
Tax -9,014 -9,628 -13,764 -10,368 -8,565 -9,330 -7,558 -0.18%
NP 54,192 35,116 27,906 22,345 17,813 15,537 11,748 -1.61%
-
NP to SH 50,948 35,116 27,906 22,345 17,813 15,537 11,748 -1.54%
-
Tax Rate 14.26% 21.52% 33.03% 31.69% 32.47% 37.52% 39.15% -
Total Cost 971,272 900,745 863,218 664,709 524,634 455,354 402,033 -0.93%
-
Net Worth 209,750 149,982 120,005 112,199 94,785 39,999 52,509 -1.46%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,396 - - - - - - -100.00%
Div Payout % 28.26% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 209,750 149,982 120,005 112,199 94,785 39,999 52,509 -1.46%
NOSH 199,952 149,982 60,002 59,999 59,991 39,999 29,666 -2.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.28% 3.75% 3.13% 3.25% 3.28% 3.30% 2.84% -
ROE 24.29% 23.41% 23.25% 19.92% 18.79% 38.84% 22.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 512.85 623.98 1,485.14 1,145.09 904.22 1,177.23 1,394.77 1.06%
EPS 25.48 17.56 18.60 37.24 29.69 25.89 39.60 0.46%
DPS 7.20 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.049 1.00 2.00 1.87 1.58 1.00 1.77 0.55%
Adjusted Per Share Value based on latest NOSH - 59,971
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.09 25.64 24.41 18.82 14.86 12.90 11.33 -0.96%
EPS 1.40 0.96 0.76 0.61 0.49 0.43 0.32 -1.55%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0575 0.0411 0.0329 0.0307 0.026 0.011 0.0144 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.83 0.82 0.65 0.35 0.40 0.46 0.00 -
P/RPS 0.16 0.13 0.04 0.03 0.04 0.04 0.00 -100.00%
P/EPS 3.26 3.50 1.40 0.94 1.35 1.18 0.00 -100.00%
EY 30.70 28.55 71.55 106.41 74.23 84.44 0.00 -100.00%
DY 8.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.82 0.33 0.19 0.25 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 25/02/03 21/02/02 27/03/01 05/04/00 -
Price 0.93 0.95 0.73 0.34 0.37 0.45 0.58 -
P/RPS 0.18 0.15 0.05 0.03 0.04 0.04 0.04 -1.58%
P/EPS 3.65 4.06 1.57 0.91 1.25 1.16 1.46 -0.96%
EY 27.40 24.65 63.71 109.54 80.25 86.32 68.28 0.97%
DY 7.74 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.95 0.37 0.18 0.23 0.45 0.33 -1.04%

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