[QL] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 7.49%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 989,274 929,359 818,474 617,444 513,023 319,801 25.32%
PBT 56,020 42,155 34,782 28,775 26,467 17,588 26.05%
Tax -9,422 -11,709 -11,492 -9,067 -9,011 -6,103 9.06%
NP 46,598 30,446 23,290 19,708 17,456 11,485 32.30%
-
NP to SH 45,534 30,446 23,290 19,708 17,456 11,485 31.69%
-
Tax Rate 16.82% 27.78% 33.04% 31.51% 34.05% 34.70% -
Total Cost 942,676 898,913 795,184 597,736 495,567 308,316 25.03%
-
Net Worth 149,978 140,455 119,946 105,017 90,779 76,760 14.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,098 6,475 5,181 5,160 1,439 - -
Div Payout % 17.79% 21.27% 22.25% 26.19% 8.25% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 149,978 140,455 119,946 105,017 90,779 76,760 14.32%
NOSH 149,978 149,899 59,973 60,010 39,991 39,979 30.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.71% 3.28% 2.85% 3.19% 3.40% 3.59% -
ROE 30.36% 21.68% 19.42% 18.77% 19.23% 14.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 659.61 619.99 1,364.73 1,028.90 1,282.84 799.91 -3.78%
EPS 30.36 20.31 38.83 32.84 43.65 28.73 1.10%
DPS 5.40 4.32 8.64 8.60 3.60 0.00 -
NAPS 1.00 0.937 2.00 1.75 2.27 1.92 -12.22%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.10 25.46 22.42 16.91 14.05 8.76 25.32%
EPS 1.25 0.83 0.64 0.54 0.48 0.31 32.14%
DPS 0.22 0.18 0.14 0.14 0.04 0.00 -
NAPS 0.0411 0.0385 0.0329 0.0288 0.0249 0.021 14.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.03 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.16 0.12 0.03 0.03 0.04 0.05 26.17%
P/EPS 3.39 3.54 1.18 1.07 1.08 1.50 17.70%
EY 29.48 28.21 84.42 93.83 92.87 66.81 -15.08%
DY 5.24 6.00 18.78 24.57 7.66 0.00 -
P/NAPS 1.03 0.77 0.23 0.20 0.21 0.22 36.14%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.83 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.13 0.12 0.05 0.03 0.04 0.06 16.71%
P/EPS 2.73 3.79 1.65 1.07 1.19 1.60 11.27%
EY 36.58 26.38 60.68 93.83 83.94 62.45 -10.13%
DY 6.51 5.61 13.50 24.57 6.92 0.00 -
P/NAPS 0.83 0.82 0.32 0.20 0.23 0.24 28.14%

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