[QL] YoY Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 104.04%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 457,305 427,487 314,738 260,255 222,936 19.66%
PBT 20,336 18,331 15,045 13,003 12,010 14.06%
Tax -4,502 -6,055 -4,542 -4,166 -4,653 -0.82%
NP 15,834 12,276 10,503 8,837 7,357 21.10%
-
NP to SH 15,834 12,276 10,503 8,837 7,357 21.10%
-
Tax Rate 22.14% 33.03% 30.19% 32.04% 38.74% -
Total Cost 441,471 415,211 304,235 251,418 215,579 19.61%
-
Net Worth 140,496 120,009 104,970 90,810 76,800 16.28%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,477 5,184 5,158 - - -
Div Payout % 40.91% 42.23% 49.11% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 140,496 120,009 104,970 90,810 76,800 16.28%
NOSH 149,943 60,004 59,982 40,004 40,000 39.11%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.46% 2.87% 3.34% 3.40% 3.30% -
ROE 11.27% 10.23% 10.01% 9.73% 9.58% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 304.99 712.42 524.71 650.56 557.34 -13.98%
EPS 10.56 8.18 17.51 22.09 18.39 -12.94%
DPS 4.32 8.64 8.60 0.00 0.00 -
NAPS 0.937 2.00 1.75 2.27 1.92 -16.40%
Adjusted Per Share Value based on latest NOSH - 39,991
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.55 11.73 8.64 7.14 6.12 19.65%
EPS 0.43 0.34 0.29 0.24 0.20 21.07%
DPS 0.18 0.14 0.14 0.00 0.00 -
NAPS 0.0386 0.0329 0.0288 0.0249 0.0211 16.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.24 0.06 0.07 0.07 0.08 31.58%
P/EPS 6.82 2.25 2.00 2.13 2.34 30.63%
EY 14.67 44.47 50.03 47.00 42.77 -23.45%
DY 6.00 18.78 24.57 0.00 0.00 -
P/NAPS 0.77 0.23 0.20 0.21 0.22 36.74%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.25 0.09 0.07 0.08 0.08 32.93%
P/EPS 7.29 3.13 2.00 2.35 2.50 30.65%
EY 13.71 31.97 50.03 42.48 39.98 -23.46%
DY 5.61 13.50 24.57 0.00 0.00 -
P/NAPS 0.82 0.32 0.20 0.23 0.24 35.92%

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