[QL] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 3.82%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,037,595 958,818 924,312 757,284 584,563 496,428 203,178 31.21%
PBT 60,455 50,959 41,069 33,084 27,024 26,070 11,233 32.36%
Tax -7,344 -9,965 -12,756 -10,744 -8,690 -9,207 -3,662 12.29%
NP 53,111 40,994 28,313 22,340 18,334 16,863 7,571 38.33%
-
NP to SH 49,186 40,774 28,313 22,340 18,334 16,863 7,571 36.57%
-
Tax Rate 12.15% 19.55% 31.06% 32.47% 32.16% 35.32% 32.60% -
Total Cost 984,484 917,824 895,999 734,944 566,229 479,565 195,607 30.89%
-
Net Worth 261,800 150,078 138,000 119,978 104,332 88,379 72,800 23.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 8,098 6,475 5,181 5,160 5,162 1,439 - -
Div Payout % 16.47% 15.88% 18.30% 23.10% 28.16% 8.54% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 261,800 150,078 138,000 119,978 104,332 88,379 72,800 23.76%
NOSH 220,000 150,078 150,000 59,989 59,961 39,990 40,000 32.84%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.12% 4.28% 3.06% 2.95% 3.14% 3.40% 3.73% -
ROE 18.79% 27.17% 20.52% 18.62% 17.57% 19.08% 10.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 471.63 638.88 616.21 1,262.36 974.90 1,241.36 507.94 -1.22%
EPS 22.36 27.17 18.88 37.24 30.58 42.17 18.93 2.81%
DPS 3.68 4.32 3.45 8.60 8.61 3.60 0.00 -
NAPS 1.19 1.00 0.92 2.00 1.74 2.21 1.82 -6.83%
Adjusted Per Share Value based on latest NOSH - 59,989
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.42 26.27 25.32 20.74 16.01 13.60 5.57 31.19%
EPS 1.35 1.12 0.78 0.61 0.50 0.46 0.21 36.34%
DPS 0.22 0.18 0.14 0.14 0.14 0.04 0.00 -
NAPS 0.0717 0.0411 0.0378 0.0329 0.0286 0.0242 0.0199 23.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.89 0.94 0.73 0.37 0.33 0.45 0.48 -
P/RPS 0.19 0.15 0.12 0.03 0.03 0.04 0.09 13.25%
P/EPS 3.98 3.46 3.87 0.99 1.08 1.07 2.54 7.76%
EY 25.12 28.90 25.86 100.65 92.66 93.70 39.43 -7.23%
DY 4.14 4.60 4.73 23.24 26.09 8.00 0.00 -
P/NAPS 0.75 0.94 0.79 0.19 0.19 0.20 0.26 19.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/09/06 25/08/05 25/08/04 25/08/03 23/08/02 28/08/01 - -
Price 0.90 1.05 0.75 0.46 2.55 0.48 0.00 -
P/RPS 0.19 0.16 0.12 0.04 0.26 0.04 0.00 -
P/EPS 4.03 3.86 3.97 1.24 8.34 1.14 0.00 -
EY 24.84 25.87 25.17 80.96 11.99 87.85 0.00 -
DY 4.09 4.11 4.61 18.70 3.38 7.50 0.00 -
P/NAPS 0.76 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