[QL] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -5.55%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 322,584 353,210 291,243 266,854 244,588 240,857 200,533 8.23%
PBT 28,554 28,239 23,149 17,132 13,223 12,921 9,489 20.13%
Tax -2,513 -2,802 -3,145 -2,801 -2,721 -4,268 -3,234 -4.11%
NP 26,041 25,437 20,004 14,331 10,502 8,653 6,255 26.80%
-
NP to SH 23,755 23,615 18,192 12,962 10,502 8,653 6,255 24.88%
-
Tax Rate 8.80% 9.92% 13.59% 16.35% 20.58% 33.03% 34.08% -
Total Cost 296,543 327,773 271,239 252,523 234,086 232,204 194,278 7.29%
-
Net Worth 401,400 341,130 279,369 209,832 150,028 119,985 112,146 23.65%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 401,400 341,130 279,369 209,832 150,028 119,985 112,146 23.65%
NOSH 329,016 220,083 219,975 200,030 150,028 59,992 59,971 32.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.07% 7.20% 6.87% 5.37% 4.29% 3.59% 3.12% -
ROE 5.92% 6.92% 6.51% 6.18% 7.00% 7.21% 5.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 98.04 160.49 132.40 133.41 163.03 401.48 334.38 -18.47%
EPS 7.22 10.73 8.27 6.48 7.00 5.77 10.43 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.55 1.27 1.049 1.00 2.00 1.87 -6.86%
Adjusted Per Share Value based on latest NOSH - 200,030
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.85 9.69 7.99 7.32 6.71 6.61 5.50 8.24%
EPS 0.65 0.65 0.50 0.36 0.29 0.24 0.17 25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0936 0.0767 0.0576 0.0412 0.0329 0.0308 23.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.17 1.25 0.95 0.83 0.82 0.65 0.35 -
P/RPS 1.19 0.78 0.72 0.62 0.50 0.16 0.10 51.04%
P/EPS 16.20 11.65 11.49 12.81 11.71 4.51 3.36 29.94%
EY 6.17 8.58 8.71 7.81 8.54 22.19 29.80 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.75 0.79 0.82 0.33 0.19 30.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 1.23 1.25 0.99 0.93 0.95 0.73 0.34 -
P/RPS 1.25 0.78 0.75 0.70 0.58 0.18 0.10 52.28%
P/EPS 17.04 11.65 11.97 14.35 13.57 5.06 3.26 31.70%
EY 5.87 8.58 8.35 6.97 7.37 19.76 30.68 -24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 0.78 0.89 0.95 0.37 0.18 33.26%

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