[QL] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 65.44%
YoY- 29.79%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,274,188 1,063,640 1,078,697 974,947 852,519 769,098 701,896 10.44%
PBT 120,388 101,263 85,875 71,369 58,085 47,405 33,558 23.71%
Tax -20,029 -14,576 -9,089 -7,135 -7,417 -6,761 -7,221 18.52%
NP 100,359 86,687 76,786 64,234 50,668 40,644 26,337 24.96%
-
NP to SH 92,939 79,749 70,487 59,700 45,999 38,211 26,337 23.37%
-
Tax Rate 16.64% 14.39% 10.58% 10.00% 12.77% 14.26% 21.52% -
Total Cost 1,173,829 976,953 1,001,911 910,713 801,851 728,454 675,559 9.64%
-
Net Worth 584,546 477,186 401,092 340,954 279,381 209,750 149,982 25.43%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 10,797 - -
Div Payout % - - - - - 28.26% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 584,546 477,186 401,092 340,954 279,381 209,750 149,982 25.43%
NOSH 392,313 326,840 328,763 219,970 219,985 199,952 149,982 17.37%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.88% 8.15% 7.12% 6.59% 5.94% 5.28% 3.75% -
ROE 15.90% 16.71% 17.57% 17.51% 16.46% 18.22% 17.56% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 324.79 325.43 328.11 443.22 387.53 384.64 467.98 -5.90%
EPS 23.69 24.40 21.44 27.14 20.91 19.11 13.17 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 1.49 1.46 1.22 1.55 1.27 1.049 1.00 6.86%
Adjusted Per Share Value based on latest NOSH - 220,083
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 34.90 29.14 29.55 26.71 23.35 21.07 19.23 10.43%
EPS 2.55 2.18 1.93 1.64 1.26 1.05 0.72 23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.1601 0.1307 0.1099 0.0934 0.0765 0.0575 0.0411 25.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.92 1.94 1.17 1.25 0.95 0.83 0.82 -
P/RPS 0.90 0.60 0.36 0.28 0.25 0.22 0.18 30.75%
P/EPS 12.33 7.95 5.46 4.61 4.54 4.34 4.67 17.55%
EY 8.11 12.58 18.32 21.71 22.01 23.02 21.41 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 6.51 0.00 -
P/NAPS 1.96 1.33 0.96 0.81 0.75 0.79 0.82 15.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 -
Price 3.03 1.67 1.23 1.25 0.99 0.93 0.95 -
P/RPS 0.93 0.51 0.37 0.28 0.26 0.24 0.20 29.17%
P/EPS 12.79 6.84 5.74 4.61 4.73 4.87 5.41 15.41%
EY 7.82 14.61 17.43 21.71 21.12 20.55 18.48 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 2.03 1.14 1.01 0.81 0.78 0.89 0.95 13.48%

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