[QL] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 27.21%
YoY- 30.49%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 262,792 232,336 227,289 166,099 133,218 116,623 17.63%
PBT 16,348 11,287 10,201 8,503 6,752 6,355 20.78%
Tax -1,780 -2,323 -3,370 -2,622 -2,245 -2,441 -6.11%
NP 14,568 8,964 6,831 5,881 4,507 3,914 30.04%
-
NP to SH 13,724 8,964 6,831 5,881 4,507 3,914 28.50%
-
Tax Rate 10.89% 20.58% 33.04% 30.84% 33.25% 38.41% -
Total Cost 248,224 223,372 220,458 160,218 128,711 112,709 17.09%
-
Net Worth 149,978 140,455 119,946 105,017 90,779 76,760 14.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,098 6,475 5,181 5,160 - - -
Div Payout % 59.01% 72.24% 75.86% 87.76% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 149,978 140,455 119,946 105,017 90,779 76,760 14.32%
NOSH 149,978 149,899 59,973 60,010 39,991 39,979 30.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.54% 3.86% 3.01% 3.54% 3.38% 3.36% -
ROE 9.15% 6.38% 5.70% 5.60% 4.96% 5.10% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 175.22 154.99 378.98 276.78 333.12 291.71 -9.68%
EPS 6.86 5.98 4.55 9.80 11.27 9.79 -6.86%
DPS 5.40 4.32 8.64 8.60 0.00 0.00 -
NAPS 1.00 0.937 2.00 1.75 2.27 1.92 -12.22%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.21 6.38 6.24 4.56 3.66 3.20 17.63%
EPS 0.38 0.25 0.19 0.16 0.12 0.11 28.12%
DPS 0.22 0.18 0.14 0.14 0.00 0.00 -
NAPS 0.0412 0.0385 0.0329 0.0288 0.0249 0.0211 14.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.03 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.59 0.46 0.12 0.13 0.14 0.15 31.48%
P/EPS 11.26 12.04 4.04 3.57 4.17 4.39 20.71%
EY 8.88 8.31 24.76 28.00 23.98 22.77 -17.15%
DY 5.24 6.00 18.78 24.57 0.00 0.00 -
P/NAPS 1.03 0.77 0.23 0.20 0.21 0.22 36.14%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.83 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.47 0.50 0.17 0.13 0.16 0.16 24.03%
P/EPS 9.07 12.88 5.62 3.57 4.61 4.70 14.04%
EY 11.02 7.77 17.80 28.00 21.67 21.28 -12.32%
DY 6.51 5.61 13.50 24.57 0.00 0.00 -
P/NAPS 0.83 0.82 0.32 0.20 0.23 0.24 28.14%

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