[QL] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 133.94%
YoY- 29.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 823,239 693,508 756,112 621,738 561,277 504,997 457,305 10.28%
PBT 75,992 61,248 57,322 43,130 34,936 30,272 20,336 24.55%
Tax -11,381 -8,237 -6,576 -4,332 -4,271 -3,959 -4,502 16.70%
NP 64,611 53,011 50,746 38,798 30,665 26,313 15,834 26.39%
-
NP to SH 59,805 48,360 46,733 36,086 27,809 25,248 15,834 24.78%
-
Tax Rate 14.98% 13.45% 11.47% 10.04% 12.23% 13.08% 22.14% -
Total Cost 758,628 640,497 705,366 582,940 530,612 478,684 441,471 9.43%
-
Net Worth 547,951 444,689 384,782 316,852 261,809 150,017 140,496 25.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 14,256 8,100 6,477 -
Div Payout % - - - - 51.27% 32.09% 40.91% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 547,951 444,689 384,782 316,852 261,809 150,017 140,496 25.44%
NOSH 391,393 326,977 328,874 220,036 220,007 150,017 149,943 17.33%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.85% 7.64% 6.71% 6.24% 5.46% 5.21% 3.46% -
ROE 10.91% 10.88% 12.15% 11.39% 10.62% 16.83% 11.27% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 210.34 212.10 229.91 282.56 255.12 336.62 304.99 -6.00%
EPS 15.28 14.79 14.21 16.40 12.64 12.62 10.56 6.34%
DPS 0.00 0.00 0.00 0.00 6.48 5.40 4.32 -
NAPS 1.40 1.36 1.17 1.44 1.19 1.00 0.937 6.91%
Adjusted Per Share Value based on latest NOSH - 220,021
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.59 19.03 20.75 17.06 15.40 13.86 12.55 10.28%
EPS 1.64 1.33 1.28 0.99 0.76 0.69 0.43 24.98%
DPS 0.00 0.00 0.00 0.00 0.39 0.22 0.18 -
NAPS 0.1504 0.122 0.1056 0.0869 0.0718 0.0412 0.0386 25.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.37 1.71 1.31 1.17 0.89 1.03 0.72 -
P/RPS 1.13 0.81 0.57 0.41 0.35 0.31 0.24 29.44%
P/EPS 15.51 11.56 9.22 7.13 7.04 6.12 6.82 14.66%
EY 6.45 8.65 10.85 14.02 14.20 16.34 14.67 -12.79%
DY 0.00 0.00 0.00 0.00 7.28 5.24 6.00 -
P/NAPS 1.69 1.26 1.12 0.81 0.75 1.03 0.77 13.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 -
Price 2.92 1.91 1.17 1.22 0.92 0.83 0.77 -
P/RPS 1.39 0.90 0.51 0.43 0.36 0.25 0.25 33.08%
P/EPS 19.11 12.91 8.23 7.44 7.28 4.93 7.29 17.41%
EY 5.23 7.74 12.15 13.44 13.74 20.28 13.71 -14.83%
DY 0.00 0.00 0.00 0.00 7.04 6.51 5.61 -
P/NAPS 2.09 1.40 1.00 0.85 0.77 0.83 0.82 16.86%

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