[QL] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.84%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,504,838 1,389,753 1,357,347 1,163,236 1,037,595 958,818 924,312 8.45%
PBT 142,023 110,376 104,136 80,252 60,455 50,959 41,069 22.96%
Tax -22,953 -13,476 -10,544 -8,852 -7,344 -9,965 -12,756 10.28%
NP 119,070 96,900 93,592 71,400 53,111 40,994 28,313 27.03%
-
NP to SH 110,672 90,103 86,891 66,311 49,186 40,774 28,313 25.49%
-
Tax Rate 16.16% 12.21% 10.13% 11.03% 12.15% 19.55% 31.06% -
Total Cost 1,385,768 1,292,853 1,263,755 1,091,836 984,484 917,824 895,999 7.53%
-
Net Worth 390,641 441,738 382,711 220,042 261,800 150,078 138,000 18.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 29,378 23,019 14,297 16,059 8,098 6,475 5,181 33.51%
Div Payout % 26.55% 25.55% 16.45% 24.22% 16.47% 15.88% 18.30% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 390,641 441,738 382,711 220,042 261,800 150,078 138,000 18.92%
NOSH 390,641 327,214 329,923 220,042 220,000 150,078 150,000 17.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.91% 6.97% 6.90% 6.14% 5.12% 4.28% 3.06% -
ROE 28.33% 20.40% 22.70% 30.14% 18.79% 27.17% 20.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 385.22 424.72 411.41 528.64 471.63 638.88 616.21 -7.52%
EPS 28.33 27.54 26.34 30.14 22.36 27.17 18.88 6.99%
DPS 7.52 7.00 4.33 7.30 3.68 4.32 3.45 13.86%
NAPS 1.00 1.35 1.16 1.00 1.19 1.00 0.92 1.39%
Adjusted Per Share Value based on latest NOSH - 220,042
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.29 38.13 37.25 31.92 28.47 26.31 25.36 8.45%
EPS 3.04 2.47 2.38 1.82 1.35 1.12 0.78 25.43%
DPS 0.81 0.63 0.39 0.44 0.22 0.18 0.14 33.96%
NAPS 0.1072 0.1212 0.105 0.0604 0.0718 0.0412 0.0379 18.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.98 1.48 1.33 1.17 0.89 0.94 0.73 -
P/RPS 0.51 0.35 0.32 0.22 0.19 0.15 0.12 27.25%
P/EPS 6.99 5.37 5.05 3.88 3.98 3.46 3.87 10.35%
EY 14.31 18.61 19.80 25.76 25.12 28.90 25.86 -9.38%
DY 3.80 4.73 3.26 6.24 4.14 4.60 4.73 -3.58%
P/NAPS 1.98 1.10 1.15 1.17 0.75 0.94 0.79 16.54%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 26/08/08 20/08/07 15/09/06 25/08/05 25/08/04 -
Price 2.30 1.62 1.37 1.11 0.90 1.05 0.75 -
P/RPS 0.60 0.38 0.33 0.21 0.19 0.16 0.12 30.75%
P/EPS 8.12 5.88 5.20 3.68 4.03 3.86 3.97 12.66%
EY 12.32 17.00 19.22 27.15 24.84 25.87 25.17 -11.22%
DY 3.27 4.32 3.16 6.58 4.09 4.11 4.61 -5.56%
P/NAPS 2.30 1.20 1.18 1.11 0.76 1.05 0.82 18.74%

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