[QL] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 28.39%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,010,545 941,585 899,541 705,745 562,961 475,703 407,201 16.34%
PBT 58,927 46,080 40,151 31,495 26,732 25,473 20,058 19.66%
Tax -7,525 -9,962 -13,262 -9,978 -8,690 -8,870 -7,119 0.92%
NP 51,402 36,118 26,889 21,517 18,042 16,603 12,939 25.83%
-
NP to SH 48,346 36,118 26,889 21,517 18,042 16,603 12,939 24.55%
-
Tax Rate 12.77% 21.62% 33.03% 31.68% 32.51% 34.82% 35.49% -
Total Cost 959,143 905,467 872,652 684,228 544,919 459,100 394,262 15.96%
-
Net Worth 228,485 159,741 131,418 117,605 99,599 84,794 69,594 21.90%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 10,918 6,449 - 5,160 5,160 1,439 - -
Div Payout % 22.58% 17.86% - 23.98% 28.60% 8.67% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 228,485 159,741 131,418 117,605 99,599 84,794 69,594 21.90%
NOSH 202,199 149,991 150,000 60,002 60,000 39,997 39,996 30.99%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.09% 3.84% 2.99% 3.05% 3.20% 3.49% 3.18% -
ROE 21.16% 22.61% 20.46% 18.30% 18.11% 19.58% 18.59% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 499.78 627.76 1,499.71 1,176.19 938.27 1,189.33 1,018.08 -11.17%
EPS 23.91 18.06 17.93 35.86 30.07 41.51 32.35 -4.91%
DPS 5.40 4.30 0.00 8.60 8.60 3.60 0.00 -
NAPS 1.13 1.065 2.191 1.96 1.66 2.12 1.74 -6.93%
Adjusted Per Share Value based on latest NOSH - 60,012
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.68 25.79 24.64 19.33 15.42 13.03 11.15 16.35%
EPS 1.32 0.99 0.74 0.59 0.49 0.45 0.35 24.74%
DPS 0.30 0.18 0.00 0.14 0.14 0.04 0.00 -
NAPS 0.0626 0.0438 0.036 0.0322 0.0273 0.0232 0.0191 21.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.88 0.94 0.81 0.35 0.37 0.44 0.63 -
P/RPS 0.18 0.15 0.05 0.03 0.04 0.04 0.06 20.08%
P/EPS 3.68 3.90 1.81 0.98 1.23 1.06 1.95 11.15%
EY 27.17 25.62 55.34 102.46 81.27 94.34 51.35 -10.06%
DY 6.14 4.57 0.00 24.57 23.24 8.18 0.00 -
P/NAPS 0.78 0.88 0.37 0.18 0.22 0.21 0.36 13.74%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 26/05/00 -
Price 0.89 0.92 0.77 0.38 0.35 0.42 0.54 -
P/RPS 0.18 0.15 0.05 0.03 0.04 0.04 0.05 23.78%
P/EPS 3.72 3.82 1.72 1.06 1.16 1.01 1.67 14.27%
EY 26.87 26.17 58.22 94.37 85.91 98.83 59.91 -12.50%
DY 6.07 4.67 0.00 22.63 24.57 8.57 0.00 -
P/NAPS 0.79 0.86 0.35 0.19 0.21 0.20 0.31 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