[QL] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 33.94%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 438,725 337,167 391,620 307,767 292,023 262,792 232,336 11.17%
PBT 42,813 33,921 30,471 24,594 19,524 16,348 11,287 24.86%
Tax -6,408 -4,426 -3,021 -2,065 -2,312 -1,780 -2,323 18.41%
NP 36,405 29,495 27,450 22,529 17,212 14,568 8,964 26.29%
-
NP to SH 33,008 26,047 25,189 20,660 15,445 13,724 8,964 24.25%
-
Tax Rate 14.97% 13.05% 9.91% 8.40% 11.84% 10.89% 20.58% -
Total Cost 402,320 307,672 364,170 285,238 274,811 248,224 223,372 10.29%
-
Net Worth 548,175 444,465 384,740 316,830 261,816 149,978 140,455 25.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 14,256 8,098 6,475 -
Div Payout % - - - - 92.31% 59.01% 72.24% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 548,175 444,465 384,740 316,830 261,816 149,978 140,455 25.46%
NOSH 391,553 326,813 328,838 220,021 220,014 149,978 149,899 17.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.30% 8.75% 7.01% 7.32% 5.89% 5.54% 3.86% -
ROE 6.02% 5.86% 6.55% 6.52% 5.90% 9.15% 6.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 112.05 103.17 119.09 139.88 132.73 175.22 154.99 -5.26%
EPS 8.43 7.97 7.66 9.39 7.02 6.86 5.98 5.88%
DPS 0.00 0.00 0.00 0.00 6.48 5.40 4.32 -
NAPS 1.40 1.36 1.17 1.44 1.19 1.00 0.937 6.91%
Adjusted Per Share Value based on latest NOSH - 220,021
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.02 9.24 10.73 8.43 8.00 7.20 6.36 11.18%
EPS 0.90 0.71 0.69 0.57 0.42 0.38 0.25 23.78%
DPS 0.00 0.00 0.00 0.00 0.39 0.22 0.18 -
NAPS 0.1502 0.1218 0.1054 0.0868 0.0717 0.0411 0.0385 25.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.37 1.71 1.31 1.17 0.89 1.03 0.72 -
P/RPS 2.12 1.66 1.10 0.84 0.67 0.59 0.46 28.98%
P/EPS 28.11 21.46 17.10 12.46 12.68 11.26 12.04 15.17%
EY 3.56 4.66 5.85 8.03 7.89 8.88 8.31 -13.17%
DY 0.00 0.00 0.00 0.00 7.28 5.24 6.00 -
P/NAPS 1.69 1.26 1.12 0.81 0.75 1.03 0.77 13.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 -
Price 2.92 1.91 1.17 1.22 0.92 0.83 0.77 -
P/RPS 2.61 1.85 0.98 0.87 0.69 0.47 0.50 31.69%
P/EPS 34.64 23.96 15.27 12.99 13.11 9.07 12.88 17.91%
EY 2.89 4.17 6.55 7.70 7.63 11.02 7.77 -15.19%
DY 0.00 0.00 0.00 0.00 7.04 6.51 5.61 -
P/NAPS 2.09 1.40 1.00 0.85 0.77 0.83 0.82 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