[QL] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -23.92%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 238,695 239,689 231,197 190,454 156,125 122,535 96,865 16.21%
PBT 11,562 12,523 8,898 6,961 6,948 6,823 5,578 12.91%
Tax -803 -2,741 -2,939 -2,202 -2,266 -2,501 -1,450 -9.37%
NP 10,759 9,782 5,959 4,759 4,682 4,322 4,128 17.30%
-
NP to SH 10,136 9,782 5,959 4,759 4,682 4,322 4,128 16.14%
-
Tax Rate 6.95% 21.89% 33.03% 31.63% 32.61% 36.66% 25.99% -
Total Cost 227,936 229,907 225,238 185,695 151,443 118,213 92,737 16.16%
-
Net Worth 237,621 150,046 119,962 117,624 99,642 84,760 69,600 22.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - 5,162 1,439 - -
Div Payout % - - - - 110.26% 33.30% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 237,621 150,046 119,962 117,624 99,642 84,760 69,600 22.69%
NOSH 208,989 150,046 150,000 60,012 60,025 39,981 40,000 31.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.51% 4.08% 2.58% 2.50% 3.00% 3.53% 4.26% -
ROE 4.27% 6.52% 4.97% 4.05% 4.70% 5.10% 5.93% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 114.21 159.74 385.45 317.36 260.10 306.48 242.16 -11.76%
EPS 4.85 4.89 3.97 7.93 7.80 10.81 10.32 -11.82%
DPS 0.00 0.00 0.00 0.00 8.60 3.60 0.00 -
NAPS 1.137 1.00 2.00 1.96 1.66 2.12 1.74 -6.84%
Adjusted Per Share Value based on latest NOSH - 60,012
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.54 6.57 6.33 5.22 4.28 3.36 2.65 16.24%
EPS 0.28 0.27 0.16 0.13 0.13 0.12 0.11 16.84%
DPS 0.00 0.00 0.00 0.00 0.14 0.04 0.00 -
NAPS 0.0651 0.0411 0.0329 0.0322 0.0273 0.0232 0.0191 22.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.88 0.94 0.81 0.35 0.37 0.44 0.63 -
P/RPS 0.77 0.59 0.21 0.11 0.14 0.14 0.26 19.82%
P/EPS 18.14 14.42 8.15 4.41 4.74 4.07 6.10 19.90%
EY 5.51 6.94 12.27 22.66 21.08 24.57 16.38 -16.59%
DY 0.00 0.00 0.00 0.00 23.24 8.18 0.00 -
P/NAPS 0.77 0.94 0.41 0.18 0.22 0.21 0.36 13.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 26/05/00 -
Price 0.89 0.92 0.77 0.38 0.35 0.42 0.54 -
P/RPS 0.78 0.58 0.20 0.12 0.13 0.14 0.22 23.47%
P/EPS 18.35 14.11 7.75 4.79 4.49 3.89 5.23 23.25%
EY 5.45 7.09 12.90 20.87 22.29 25.74 19.11 -18.86%
DY 0.00 0.00 0.00 0.00 24.57 8.57 0.00 -
P/NAPS 0.78 0.92 0.39 0.19 0.21 0.20 0.31 16.61%

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