[QL] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.07%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 391,620 307,767 292,023 262,792 232,336 227,289 166,099 15.35%
PBT 30,471 24,594 19,524 16,348 11,287 10,201 8,503 23.68%
Tax -3,021 -2,065 -2,312 -1,780 -2,323 -3,370 -2,622 2.38%
NP 27,450 22,529 17,212 14,568 8,964 6,831 5,881 29.24%
-
NP to SH 25,189 20,660 15,445 13,724 8,964 6,831 5,881 27.40%
-
Tax Rate 9.91% 8.40% 11.84% 10.89% 20.58% 33.04% 30.84% -
Total Cost 364,170 285,238 274,811 248,224 223,372 220,458 160,218 14.65%
-
Net Worth 384,740 316,830 261,816 149,978 140,455 119,946 105,017 24.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 14,256 8,098 6,475 5,181 5,160 -
Div Payout % - - 92.31% 59.01% 72.24% 75.86% 87.76% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,740 316,830 261,816 149,978 140,455 119,946 105,017 24.13%
NOSH 328,838 220,021 220,014 149,978 149,899 59,973 60,010 32.74%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.01% 7.32% 5.89% 5.54% 3.86% 3.01% 3.54% -
ROE 6.55% 6.52% 5.90% 9.15% 6.38% 5.70% 5.60% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.09 139.88 132.73 175.22 154.99 378.98 276.78 -13.10%
EPS 7.66 9.39 7.02 6.86 5.98 4.55 9.80 -4.01%
DPS 0.00 0.00 6.48 5.40 4.32 8.64 8.60 -
NAPS 1.17 1.44 1.19 1.00 0.937 2.00 1.75 -6.48%
Adjusted Per Share Value based on latest NOSH - 149,978
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.73 8.43 8.00 7.20 6.36 6.23 4.55 15.35%
EPS 0.69 0.57 0.42 0.38 0.25 0.19 0.16 27.55%
DPS 0.00 0.00 0.39 0.22 0.18 0.14 0.14 -
NAPS 0.1054 0.0868 0.0717 0.0411 0.0385 0.0329 0.0288 24.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.31 1.17 0.89 1.03 0.72 0.46 0.35 -
P/RPS 1.10 0.84 0.67 0.59 0.46 0.12 0.13 42.70%
P/EPS 17.10 12.46 12.68 11.26 12.04 4.04 3.57 29.80%
EY 5.85 8.03 7.89 8.88 8.31 24.76 28.00 -22.95%
DY 0.00 0.00 7.28 5.24 6.00 18.78 24.57 -
P/NAPS 1.12 0.81 0.75 1.03 0.77 0.23 0.20 33.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 29/12/03 28/11/02 -
Price 1.17 1.22 0.92 0.83 0.77 0.64 0.35 -
P/RPS 0.98 0.87 0.69 0.47 0.50 0.17 0.13 39.98%
P/EPS 15.27 12.99 13.11 9.07 12.88 5.62 3.57 27.37%
EY 6.55 7.70 7.63 11.02 7.77 17.80 28.00 -21.48%
DY 0.00 0.00 7.04 6.51 5.61 13.50 24.57 -
P/NAPS 1.00 0.85 0.77 0.83 0.82 0.32 0.20 30.73%

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