[QL] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 17.79%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 370,133 322,584 353,210 291,243 266,854 244,588 240,857 7.41%
PBT 40,014 28,554 28,239 23,149 17,132 13,223 12,921 20.71%
Tax -6,340 -2,513 -2,802 -3,145 -2,801 -2,721 -4,268 6.81%
NP 33,674 26,041 25,437 20,004 14,331 10,502 8,653 25.39%
-
NP to SH 31,387 23,755 23,615 18,192 12,962 10,502 8,653 23.93%
-
Tax Rate 15.84% 8.80% 9.92% 13.59% 16.35% 20.58% 33.03% -
Total Cost 336,459 296,543 327,773 271,239 252,523 234,086 232,204 6.37%
-
Net Worth 476,847 401,400 341,130 279,369 209,832 150,028 119,985 25.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 476,847 401,400 341,130 279,369 209,832 150,028 119,985 25.83%
NOSH 326,607 329,016 220,083 219,975 200,030 150,028 59,992 32.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.10% 8.07% 7.20% 6.87% 5.37% 4.29% 3.59% -
ROE 6.58% 5.92% 6.92% 6.51% 6.18% 7.00% 7.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.33 98.04 160.49 132.40 133.41 163.03 401.48 -18.99%
EPS 9.61 7.22 10.73 8.27 6.48 7.00 5.77 8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.22 1.55 1.27 1.049 1.00 2.00 -5.10%
Adjusted Per Share Value based on latest NOSH - 219,975
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.16 8.85 9.69 7.99 7.32 6.71 6.61 7.42%
EPS 0.86 0.65 0.65 0.50 0.36 0.29 0.24 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1101 0.0936 0.0767 0.0576 0.0412 0.0329 25.83%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.94 1.17 1.25 0.95 0.83 0.82 0.65 -
P/RPS 1.71 1.19 0.78 0.72 0.62 0.50 0.16 48.36%
P/EPS 20.19 16.20 11.65 11.49 12.81 11.71 4.51 28.34%
EY 4.95 6.17 8.58 8.71 7.81 8.54 22.19 -22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.96 0.81 0.75 0.79 0.82 0.33 26.12%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.67 1.23 1.25 0.99 0.93 0.95 0.73 -
P/RPS 1.47 1.25 0.78 0.75 0.70 0.58 0.18 41.86%
P/EPS 17.38 17.04 11.65 11.97 14.35 13.57 5.06 22.81%
EY 5.75 5.87 8.58 8.35 6.97 7.37 19.76 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 0.81 0.78 0.89 0.95 0.37 20.60%

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