[QL] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 50.83%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,448,711 1,274,188 1,063,640 1,078,697 974,947 852,519 769,098 11.12%
PBT 130,366 120,388 101,263 85,875 71,369 58,085 47,405 18.35%
Tax -25,091 -20,029 -14,576 -9,089 -7,135 -7,417 -6,761 24.41%
NP 105,275 100,359 86,687 76,786 64,234 50,668 40,644 17.18%
-
NP to SH 100,213 92,939 79,749 70,487 59,700 45,999 38,211 17.42%
-
Tax Rate 19.25% 16.64% 14.39% 10.58% 10.00% 12.77% 14.26% -
Total Cost 1,343,436 1,173,829 976,953 1,001,911 910,713 801,851 728,454 10.73%
-
Net Worth 790,717 584,546 477,186 401,092 340,954 279,381 209,750 24.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 10,797 -
Div Payout % - - - - - - 28.26% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 790,717 584,546 477,186 401,092 340,954 279,381 209,750 24.74%
NOSH 832,333 392,313 326,840 328,763 219,970 219,985 199,952 26.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.27% 7.88% 8.15% 7.12% 6.59% 5.94% 5.28% -
ROE 12.67% 15.90% 16.71% 17.57% 17.51% 16.46% 18.22% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 174.05 324.79 325.43 328.11 443.22 387.53 384.64 -12.37%
EPS 12.04 23.69 24.40 21.44 27.14 20.91 19.11 -7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.40 -
NAPS 0.95 1.49 1.46 1.22 1.55 1.27 1.049 -1.63%
Adjusted Per Share Value based on latest NOSH - 329,016
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.75 34.96 29.19 29.60 26.75 23.39 21.10 11.12%
EPS 2.75 2.55 2.19 1.93 1.64 1.26 1.05 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.217 0.1604 0.1309 0.1101 0.0936 0.0767 0.0576 24.72%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.08 2.92 1.94 1.17 1.25 0.95 0.83 -
P/RPS 1.77 0.90 0.60 0.36 0.28 0.25 0.22 41.53%
P/EPS 25.58 12.33 7.95 5.46 4.61 4.54 4.34 34.38%
EY 3.91 8.11 12.58 18.32 21.71 22.01 23.02 -25.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.51 -
P/NAPS 3.24 1.96 1.33 0.96 0.81 0.75 0.79 26.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 -
Price 3.32 3.03 1.67 1.23 1.25 0.99 0.93 -
P/RPS 1.91 0.93 0.51 0.37 0.28 0.26 0.24 41.27%
P/EPS 27.57 12.79 6.84 5.74 4.61 4.73 4.87 33.48%
EY 3.63 7.82 14.61 17.43 21.71 21.12 20.55 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.81 -
P/NAPS 3.49 2.03 1.14 1.01 0.81 0.78 0.89 25.56%

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