[QL] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -21.8%
YoY- 3.62%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 319,209 331,878 265,999 238,695 239,689 231,197 190,454 8.97%
PBT 24,022 24,452 19,044 11,562 12,523 8,898 6,961 22.90%
Tax -4,131 -2,123 -1,128 -803 -2,741 -2,939 -2,202 11.04%
NP 19,891 22,329 17,916 10,759 9,782 5,959 4,759 26.89%
-
NP to SH 18,843 21,072 17,249 10,136 9,782 5,959 4,759 25.75%
-
Tax Rate 17.20% 8.68% 5.92% 6.95% 21.89% 33.03% 31.63% -
Total Cost 299,318 309,549 248,083 227,936 229,907 225,238 185,695 8.27%
-
Net Worth 417,637 219,958 219,986 237,621 150,046 119,962 117,624 23.49%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 23,019 14,297 16,059 - - - - -
Div Payout % 122.16% 67.85% 93.10% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 417,637 219,958 219,986 237,621 150,046 119,962 117,624 23.49%
NOSH 328,848 219,958 219,986 208,989 150,046 150,000 60,012 32.74%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.23% 6.73% 6.74% 4.51% 4.08% 2.58% 2.50% -
ROE 4.51% 9.58% 7.84% 4.27% 6.52% 4.97% 4.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 97.07 150.88 120.92 114.21 159.74 385.45 317.36 -17.90%
EPS 5.73 6.39 7.84 4.85 4.89 3.97 7.93 -5.26%
DPS 7.00 6.50 7.30 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.00 1.137 1.00 2.00 1.96 -6.97%
Adjusted Per Share Value based on latest NOSH - 208,989
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 8.74 9.09 7.29 6.54 6.57 6.33 5.22 8.96%
EPS 0.52 0.58 0.47 0.28 0.27 0.16 0.13 25.96%
DPS 0.63 0.39 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.1144 0.0603 0.0603 0.0651 0.0411 0.0329 0.0322 23.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.23 1.24 0.93 0.88 0.94 0.81 0.35 -
P/RPS 1.27 0.82 0.77 0.77 0.59 0.21 0.11 50.28%
P/EPS 21.47 12.94 11.86 18.14 14.42 8.15 4.41 30.15%
EY 4.66 7.73 8.43 5.51 6.94 12.27 22.66 -23.15%
DY 5.69 5.24 7.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.24 0.93 0.77 0.94 0.41 0.18 32.37%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 21/05/08 21/05/07 25/05/06 26/05/05 28/05/04 29/05/03 -
Price 1.33 1.43 1.05 0.89 0.92 0.77 0.38 -
P/RPS 1.37 0.95 0.87 0.78 0.58 0.20 0.12 50.00%
P/EPS 23.21 14.93 13.39 18.35 14.11 7.75 4.79 30.05%
EY 4.31 6.70 7.47 5.45 7.09 12.90 20.87 -23.09%
DY 5.26 4.55 6.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.43 1.05 0.78 0.92 0.39 0.19 32.93%

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