[QL] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 125.45%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 561,277 504,997 457,305 427,487 314,738 260,255 222,936 16.62%
PBT 34,936 30,272 20,336 18,331 15,045 13,003 12,010 19.46%
Tax -4,271 -3,959 -4,502 -6,055 -4,542 -4,166 -4,653 -1.41%
NP 30,665 26,313 15,834 12,276 10,503 8,837 7,357 26.84%
-
NP to SH 27,809 25,248 15,834 12,276 10,503 8,837 7,357 24.79%
-
Tax Rate 12.23% 13.08% 22.14% 33.03% 30.19% 32.04% 38.74% -
Total Cost 530,612 478,684 441,471 415,211 304,235 251,418 215,579 16.18%
-
Net Worth 261,809 150,017 140,496 120,009 104,970 90,810 76,800 22.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,256 8,100 6,477 5,184 5,158 - - -
Div Payout % 51.27% 32.09% 40.91% 42.23% 49.11% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 261,809 150,017 140,496 120,009 104,970 90,810 76,800 22.66%
NOSH 220,007 150,017 149,943 60,004 59,982 40,004 40,000 32.84%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.46% 5.21% 3.46% 2.87% 3.34% 3.40% 3.30% -
ROE 10.62% 16.83% 11.27% 10.23% 10.01% 9.73% 9.58% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 255.12 336.62 304.99 712.42 524.71 650.56 557.34 -12.20%
EPS 12.64 12.62 10.56 8.18 17.51 22.09 18.39 -6.05%
DPS 6.48 5.40 4.32 8.64 8.60 0.00 0.00 -
NAPS 1.19 1.00 0.937 2.00 1.75 2.27 1.92 -7.65%
Adjusted Per Share Value based on latest NOSH - 59,973
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 15.38 13.83 12.53 11.71 8.62 7.13 6.11 16.62%
EPS 0.76 0.69 0.43 0.34 0.29 0.24 0.20 24.90%
DPS 0.39 0.22 0.18 0.14 0.14 0.00 0.00 -
NAPS 0.0717 0.0411 0.0385 0.0329 0.0288 0.0249 0.021 22.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.89 1.03 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.35 0.31 0.24 0.06 0.07 0.07 0.08 27.87%
P/EPS 7.04 6.12 6.82 2.25 2.00 2.13 2.34 20.14%
EY 14.20 16.34 14.67 44.47 50.03 47.00 42.77 -16.77%
DY 7.28 5.24 6.00 18.78 24.57 0.00 0.00 -
P/NAPS 0.75 1.03 0.77 0.23 0.20 0.21 0.22 22.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 22/11/05 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.92 0.83 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.36 0.25 0.25 0.09 0.07 0.08 0.08 28.47%
P/EPS 7.28 4.93 7.29 3.13 2.00 2.35 2.50 19.48%
EY 13.74 20.28 13.71 31.97 50.03 42.48 39.98 -16.29%
DY 7.04 6.51 5.61 13.50 24.57 0.00 0.00 -
P/NAPS 0.77 0.83 0.82 0.32 0.20 0.23 0.24 21.43%

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