[QL] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 1.62%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 958,818 924,312 757,284 584,563 496,428 203,178 36.36%
PBT 50,959 41,069 33,084 27,024 26,070 11,233 35.29%
Tax -9,965 -12,756 -10,744 -8,690 -9,207 -3,662 22.15%
NP 40,994 28,313 22,340 18,334 16,863 7,571 40.16%
-
NP to SH 40,774 28,313 22,340 18,334 16,863 7,571 40.01%
-
Tax Rate 19.55% 31.06% 32.47% 32.16% 35.32% 32.60% -
Total Cost 917,824 895,999 734,944 566,229 479,565 195,607 36.20%
-
Net Worth 150,078 138,000 119,978 104,332 88,379 72,800 15.55%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,475 5,181 5,160 5,162 1,439 - -
Div Payout % 15.88% 18.30% 23.10% 28.16% 8.54% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 150,078 138,000 119,978 104,332 88,379 72,800 15.55%
NOSH 150,078 150,000 59,989 59,961 39,990 40,000 30.25%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.28% 3.06% 2.95% 3.14% 3.40% 3.73% -
ROE 27.17% 20.52% 18.62% 17.57% 19.08% 10.40% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 638.88 616.21 1,262.36 974.90 1,241.36 507.94 4.69%
EPS 27.17 18.88 37.24 30.58 42.17 18.93 7.49%
DPS 4.32 3.45 8.60 8.61 3.60 0.00 -
NAPS 1.00 0.92 2.00 1.74 2.21 1.82 -11.28%
Adjusted Per Share Value based on latest NOSH - 59,961
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.27 25.32 20.74 16.01 13.60 5.57 36.34%
EPS 1.12 0.78 0.61 0.50 0.46 0.21 39.73%
DPS 0.18 0.14 0.14 0.14 0.04 0.00 -
NAPS 0.0411 0.0378 0.0329 0.0286 0.0242 0.0199 15.60%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.94 0.73 0.37 0.33 0.45 0.48 -
P/RPS 0.15 0.12 0.03 0.03 0.04 0.09 10.75%
P/EPS 3.46 3.87 0.99 1.08 1.07 2.54 6.37%
EY 28.90 25.86 100.65 92.66 93.70 39.43 -6.02%
DY 4.60 4.73 23.24 26.09 8.00 0.00 -
P/NAPS 0.94 0.79 0.19 0.19 0.20 0.26 29.29%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 25/08/04 25/08/03 23/08/02 28/08/01 - -
Price 1.05 0.75 0.46 2.55 0.48 0.00 -
P/RPS 0.16 0.12 0.04 0.26 0.04 0.00 -
P/EPS 3.86 3.97 1.24 8.34 1.14 0.00 -
EY 25.87 25.17 80.96 11.99 87.85 0.00 -
DY 4.11 4.61 18.70 3.38 7.50 0.00 -
P/NAPS 1.05 0.82 0.23 1.47 0.22 0.00 -

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