[QUALITY] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[QUALITY] QUALITY CONCRETE HOLDINGS BHD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 152.94%
YoY- -50.78%
Quarter Report
Latest QR
Upcoming QR
QUALITY's Result
QUALITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 283,417 199,380 143,809 103,582 113,909 109,157 138,061 12.72%
PBT 7,756 7,373 19,642 1,645 3,805 2,237 2,173 23.59%
Tax -2,166 -1,965 -1,753 -401 -1,566 -397 -1,272 9.26%
NP 5,589 5,408 17,889 1,244 2,238 1,840 901 35.51%
-
NP to SH 5,382 5,172 17,484 1,090 2,216 1,740 706 40.24%
-
Tax Rate 27.93% 26.65% 8.92% 24.38% 41.16% 17.75% 58.54% -
Total Cost 277,828 193,972 125,920 102,338 111,670 107,317 137,160 12.47%
-
Net Worth 153,599 155,971 154,202 142,714 147,355 147,786 136,285 2.01%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 5,148 - - - - - -
Div Payout % - 99.55% - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 153,599 155,971 154,202 142,714 147,355 147,786 136,285 2.01%
NOSH 57,962 57,982 57,970 58,014 58,013 57,955 58,241 -0.07%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.97% 2.71% 12.44% 1.20% 1.97% 1.69% 0.65% -
ROE 3.50% 3.32% 11.34% 0.76% 1.50% 1.18% 0.52% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 488.97 343.86 248.07 178.55 196.35 188.35 237.05 12.81%
EPS 9.28 8.92 30.16 1.88 3.83 3.00 1.21 40.38%
DPS 0.00 8.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.69 2.66 2.46 2.54 2.55 2.34 2.09%
Adjusted Per Share Value based on latest NOSH - 57,899
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 489.14 344.10 248.20 178.77 196.59 188.39 238.28 12.72%
EPS 9.29 8.93 30.18 1.88 3.82 3.00 1.22 40.21%
DPS 0.00 8.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6509 2.6919 2.6613 2.4631 2.5432 2.5506 2.3521 2.01%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.20 1.35 1.50 1.05 1.15 1.34 1.18 -
P/RPS 0.25 0.39 0.60 0.59 0.59 0.71 0.50 -10.90%
P/EPS 12.92 15.13 4.97 55.85 30.11 44.63 97.25 -28.54%
EY 7.74 6.61 20.11 1.79 3.32 2.24 1.03 39.91%
DY 0.00 6.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.56 0.43 0.45 0.53 0.50 -1.73%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 28/12/12 29/12/11 30/12/10 30/12/09 30/12/08 27/12/07 10/01/07 -
Price 1.45 1.25 1.40 1.02 1.09 1.40 1.29 -
P/RPS 0.30 0.36 0.56 0.57 0.56 0.74 0.54 -9.32%
P/EPS 15.61 14.01 4.64 54.26 28.54 46.63 106.32 -27.34%
EY 6.40 7.14 21.54 1.84 3.50 2.14 0.94 37.63%
DY 0.00 7.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.53 0.41 0.43 0.55 0.55 0.00%

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