[QL] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -5.18%
YoY- 70.18%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 413,024 319,209 331,878 265,999 238,695 239,689 231,197 10.14%
PBT 34,909 24,022 24,452 19,044 11,562 12,523 8,898 25.57%
Tax -7,214 -4,131 -2,123 -1,128 -803 -2,741 -2,939 16.13%
NP 27,695 19,891 22,329 17,916 10,759 9,782 5,959 29.16%
-
NP to SH 26,441 18,843 21,072 17,249 10,136 9,782 5,959 28.17%
-
Tax Rate 20.67% 17.20% 8.68% 5.92% 6.95% 21.89% 33.03% -
Total Cost 385,329 299,318 309,549 248,083 227,936 229,907 225,238 9.35%
-
Net Worth 501,399 417,637 219,958 219,986 237,621 150,046 119,962 26.90%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 29,378 23,019 14,297 16,059 - - - -
Div Payout % 111.11% 122.16% 67.85% 93.10% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 501,399 417,637 219,958 219,986 237,621 150,046 119,962 26.90%
NOSH 391,718 328,848 219,958 219,986 208,989 150,046 150,000 17.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.71% 6.23% 6.73% 6.74% 4.51% 4.08% 2.58% -
ROE 5.27% 4.51% 9.58% 7.84% 4.27% 6.52% 4.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 105.44 97.07 150.88 120.92 114.21 159.74 385.45 -19.42%
EPS 6.75 5.73 6.39 7.84 4.85 4.89 3.97 9.24%
DPS 7.50 7.00 6.50 7.30 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.00 1.00 1.137 1.00 2.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 219,986
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.31 8.74 9.09 7.29 6.54 6.57 6.33 10.15%
EPS 0.72 0.52 0.58 0.47 0.28 0.27 0.16 28.47%
DPS 0.80 0.63 0.39 0.44 0.00 0.00 0.00 -
NAPS 0.1374 0.1144 0.0603 0.0603 0.0651 0.0411 0.0329 26.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.73 1.23 1.24 0.93 0.88 0.94 0.81 -
P/RPS 1.64 1.27 0.82 0.77 0.77 0.59 0.21 40.83%
P/EPS 25.63 21.47 12.94 11.86 18.14 14.42 8.15 21.03%
EY 3.90 4.66 7.73 8.43 5.51 6.94 12.27 -17.38%
DY 4.34 5.69 5.24 7.85 0.00 0.00 0.00 -
P/NAPS 1.35 0.97 1.24 0.93 0.77 0.94 0.41 21.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 21/05/09 21/05/08 21/05/07 25/05/06 26/05/05 28/05/04 -
Price 1.86 1.33 1.43 1.05 0.89 0.92 0.77 -
P/RPS 1.76 1.37 0.95 0.87 0.78 0.58 0.20 43.66%
P/EPS 27.56 23.21 14.93 13.39 18.35 14.11 7.75 23.53%
EY 3.63 4.31 6.70 7.47 5.45 7.09 12.90 -19.04%
DY 4.03 5.26 4.55 6.95 0.00 0.00 0.00 -
P/NAPS 1.45 1.05 1.43 1.05 0.78 0.92 0.39 24.45%

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