[QL] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -31.13%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 265,999 238,695 239,689 231,197 190,454 156,125 122,535 13.78%
PBT 19,044 11,562 12,523 8,898 6,961 6,948 6,823 18.64%
Tax -1,128 -803 -2,741 -2,939 -2,202 -2,266 -2,501 -12.42%
NP 17,916 10,759 9,782 5,959 4,759 4,682 4,322 26.72%
-
NP to SH 17,249 10,136 9,782 5,959 4,759 4,682 4,322 25.93%
-
Tax Rate 5.92% 6.95% 21.89% 33.03% 31.63% 32.61% 36.66% -
Total Cost 248,083 227,936 229,907 225,238 185,695 151,443 118,213 13.14%
-
Net Worth 219,986 237,621 150,046 119,962 117,624 99,642 84,760 17.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,059 - - - - 5,162 1,439 49.46%
Div Payout % 93.10% - - - - 110.26% 33.30% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 219,986 237,621 150,046 119,962 117,624 99,642 84,760 17.22%
NOSH 219,986 208,989 150,046 150,000 60,012 60,025 39,981 32.85%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.74% 4.51% 4.08% 2.58% 2.50% 3.00% 3.53% -
ROE 7.84% 4.27% 6.52% 4.97% 4.05% 4.70% 5.10% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 120.92 114.21 159.74 385.45 317.36 260.10 306.48 -14.35%
EPS 7.84 4.85 4.89 3.97 7.93 7.80 10.81 -5.21%
DPS 7.30 0.00 0.00 0.00 0.00 8.60 3.60 12.49%
NAPS 1.00 1.137 1.00 2.00 1.96 1.66 2.12 -11.76%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.29 6.54 6.57 6.33 5.22 4.28 3.36 13.77%
EPS 0.47 0.28 0.27 0.16 0.13 0.13 0.12 25.53%
DPS 0.44 0.00 0.00 0.00 0.00 0.14 0.04 49.10%
NAPS 0.0603 0.0651 0.0411 0.0329 0.0322 0.0273 0.0232 17.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.93 0.88 0.94 0.81 0.35 0.37 0.44 -
P/RPS 0.77 0.77 0.59 0.21 0.11 0.14 0.14 32.84%
P/EPS 11.86 18.14 14.42 8.15 4.41 4.74 4.07 19.50%
EY 8.43 5.51 6.94 12.27 22.66 21.08 24.57 -16.32%
DY 7.85 0.00 0.00 0.00 0.00 23.24 8.18 -0.68%
P/NAPS 0.93 0.77 0.94 0.41 0.18 0.22 0.21 28.13%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 -
Price 1.05 0.89 0.92 0.77 0.38 0.35 0.42 -
P/RPS 0.87 0.78 0.58 0.20 0.12 0.13 0.14 35.57%
P/EPS 13.39 18.35 14.11 7.75 4.79 4.49 3.89 22.86%
EY 7.47 5.45 7.09 12.90 20.87 22.29 25.74 -18.62%
DY 6.95 0.00 0.00 0.00 0.00 24.57 8.57 -3.43%
P/NAPS 1.05 0.78 0.92 0.39 0.19 0.21 0.20 31.81%

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