[QL] YoY Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 35.04%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 941,585 899,541 705,745 562,961 475,703 407,201 0 -100.00%
PBT 46,080 40,151 31,495 26,732 25,473 20,058 0 -100.00%
Tax -9,962 -13,262 -9,978 -8,690 -8,870 -7,119 0 -100.00%
NP 36,118 26,889 21,517 18,042 16,603 12,939 0 -100.00%
-
NP to SH 36,118 26,889 21,517 18,042 16,603 12,939 0 -100.00%
-
Tax Rate 21.62% 33.03% 31.68% 32.51% 34.82% 35.49% - -
Total Cost 905,467 872,652 684,228 544,919 459,100 394,262 0 -100.00%
-
Net Worth 159,741 131,418 117,605 99,599 84,794 69,594 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 6,449 - 5,160 5,160 1,439 - - -100.00%
Div Payout % 17.86% - 23.98% 28.60% 8.67% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 159,741 131,418 117,605 99,599 84,794 69,594 0 -100.00%
NOSH 149,991 150,000 60,002 60,000 39,997 39,996 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.84% 2.99% 3.05% 3.20% 3.49% 3.18% 0.00% -
ROE 22.61% 20.46% 18.30% 18.11% 19.58% 18.59% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 627.76 1,499.71 1,176.19 938.27 1,189.33 1,018.08 0.00 -100.00%
EPS 18.06 17.93 35.86 30.07 41.51 32.35 0.00 -100.00%
DPS 4.30 0.00 8.60 8.60 3.60 0.00 0.00 -100.00%
NAPS 1.065 2.191 1.96 1.66 2.12 1.74 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,025
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 25.79 24.64 19.33 15.42 13.03 11.15 0.00 -100.00%
EPS 0.99 0.74 0.59 0.49 0.45 0.35 0.00 -100.00%
DPS 0.18 0.00 0.14 0.14 0.04 0.00 0.00 -100.00%
NAPS 0.0438 0.036 0.0322 0.0273 0.0232 0.0191 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.94 0.81 0.35 0.37 0.44 0.63 0.00 -
P/RPS 0.15 0.05 0.03 0.04 0.04 0.06 0.00 -100.00%
P/EPS 3.90 1.81 0.98 1.23 1.06 1.95 0.00 -100.00%
EY 25.62 55.34 102.46 81.27 94.34 51.35 0.00 -100.00%
DY 4.57 0.00 24.57 23.24 8.18 0.00 0.00 -100.00%
P/NAPS 0.88 0.37 0.18 0.22 0.21 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 26/05/00 - -
Price 0.92 0.77 0.38 0.35 0.42 0.54 0.00 -
P/RPS 0.15 0.05 0.03 0.04 0.04 0.05 0.00 -100.00%
P/EPS 3.82 1.72 1.06 1.16 1.01 1.67 0.00 -100.00%
EY 26.17 58.22 94.37 85.91 98.83 59.91 0.00 -100.00%
DY 4.67 0.00 22.63 24.57 8.57 0.00 0.00 -100.00%
P/NAPS 0.86 0.35 0.19 0.21 0.20 0.31 0.00 -100.00%

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