[QL] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 0.55%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,931,614 1,698,917 1,418,186 1,438,262 1,299,929 1,136,692 1,025,464 11.12%
PBT 173,821 160,517 135,017 114,500 95,158 77,446 63,206 18.35%
Tax -33,454 -26,705 -19,434 -12,118 -9,513 -9,889 -9,014 24.41%
NP 140,366 133,812 115,582 102,381 85,645 67,557 54,192 17.18%
-
NP to SH 133,617 123,918 106,332 93,982 79,600 61,332 50,948 17.42%
-
Tax Rate 19.25% 16.64% 14.39% 10.58% 10.00% 12.77% 14.26% -
Total Cost 1,791,248 1,565,105 1,302,604 1,335,881 1,214,284 1,069,134 971,272 10.73%
-
Net Worth 790,717 584,546 477,186 401,092 340,954 279,381 209,750 24.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 14,396 -
Div Payout % - - - - - - 28.26% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 790,717 584,546 477,186 401,092 340,954 279,381 209,750 24.74%
NOSH 832,333 392,313 326,840 328,763 219,970 219,985 199,952 26.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.27% 7.88% 8.15% 7.12% 6.59% 5.94% 5.28% -
ROE 16.90% 21.20% 22.28% 23.43% 23.35% 21.95% 24.29% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 232.07 433.05 433.91 437.48 590.96 516.71 512.85 -12.37%
EPS 16.05 31.59 32.53 28.59 36.19 27.88 25.48 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.20 -
NAPS 0.95 1.49 1.46 1.22 1.55 1.27 1.049 -1.63%
Adjusted Per Share Value based on latest NOSH - 329,016
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 52.91 46.54 38.85 39.40 35.61 31.14 28.09 11.12%
EPS 3.66 3.39 2.91 2.57 2.18 1.68 1.40 17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.2166 0.1601 0.1307 0.1099 0.0934 0.0765 0.0575 24.72%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.08 2.92 1.94 1.17 1.25 0.95 0.83 -
P/RPS 1.33 0.67 0.45 0.27 0.21 0.18 0.16 42.30%
P/EPS 19.19 9.24 5.96 4.09 3.45 3.41 3.26 34.35%
EY 5.21 10.82 16.77 24.43 28.95 29.35 30.70 -25.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.67 -
P/NAPS 3.24 1.96 1.33 0.96 0.81 0.75 0.79 26.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 -
Price 3.32 3.03 1.67 1.23 1.25 0.99 0.93 -
P/RPS 1.43 0.70 0.38 0.28 0.21 0.19 0.18 41.23%
P/EPS 20.68 9.59 5.13 4.30 3.45 3.55 3.65 33.50%
EY 4.84 10.42 19.48 23.24 28.95 28.16 27.40 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.74 -
P/NAPS 3.49 2.03 1.14 1.01 0.81 0.78 0.89 25.56%

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