[QL] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 24.92%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 337,167 391,620 307,767 292,023 262,792 232,336 227,289 6.78%
PBT 33,921 30,471 24,594 19,524 16,348 11,287 10,201 22.14%
Tax -4,426 -3,021 -2,065 -2,312 -1,780 -2,323 -3,370 4.64%
NP 29,495 27,450 22,529 17,212 14,568 8,964 6,831 27.57%
-
NP to SH 26,047 25,189 20,660 15,445 13,724 8,964 6,831 24.96%
-
Tax Rate 13.05% 9.91% 8.40% 11.84% 10.89% 20.58% 33.04% -
Total Cost 307,672 364,170 285,238 274,811 248,224 223,372 220,458 5.70%
-
Net Worth 444,465 384,740 316,830 261,816 149,978 140,455 119,946 24.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 14,256 8,098 6,475 5,181 -
Div Payout % - - - 92.31% 59.01% 72.24% 75.86% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 444,465 384,740 316,830 261,816 149,978 140,455 119,946 24.37%
NOSH 326,813 328,838 220,021 220,014 149,978 149,899 59,973 32.62%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.75% 7.01% 7.32% 5.89% 5.54% 3.86% 3.01% -
ROE 5.86% 6.55% 6.52% 5.90% 9.15% 6.38% 5.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 103.17 119.09 139.88 132.73 175.22 154.99 378.98 -19.47%
EPS 7.97 7.66 9.39 7.02 6.86 5.98 4.55 9.78%
DPS 0.00 0.00 0.00 6.48 5.40 4.32 8.64 -
NAPS 1.36 1.17 1.44 1.19 1.00 0.937 2.00 -6.21%
Adjusted Per Share Value based on latest NOSH - 220,014
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.24 10.73 8.43 8.00 7.20 6.36 6.23 6.78%
EPS 0.71 0.69 0.57 0.42 0.38 0.25 0.19 24.54%
DPS 0.00 0.00 0.00 0.39 0.22 0.18 0.14 -
NAPS 0.1218 0.1054 0.0868 0.0717 0.0411 0.0385 0.0329 24.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.71 1.31 1.17 0.89 1.03 0.72 0.46 -
P/RPS 1.66 1.10 0.84 0.67 0.59 0.46 0.12 54.87%
P/EPS 21.46 17.10 12.46 12.68 11.26 12.04 4.04 32.05%
EY 4.66 5.85 8.03 7.89 8.88 8.31 24.76 -24.27%
DY 0.00 0.00 0.00 7.28 5.24 6.00 18.78 -
P/NAPS 1.26 1.12 0.81 0.75 1.03 0.77 0.23 32.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 29/12/03 -
Price 1.91 1.17 1.22 0.92 0.83 0.77 0.64 -
P/RPS 1.85 0.98 0.87 0.69 0.47 0.50 0.17 48.80%
P/EPS 23.96 15.27 12.99 13.11 9.07 12.88 5.62 27.31%
EY 4.17 6.55 7.70 7.63 11.02 7.77 17.80 -21.46%
DY 0.00 0.00 0.00 7.04 6.51 5.61 13.50 -
P/NAPS 1.40 1.00 0.85 0.77 0.83 0.82 0.32 27.85%

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