[QL] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 11.67%
YoY- 49.56%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,441,200 1,178,980 1,066,826 989,274 929,359 818,474 617,444 15.15%
PBT 110,013 85,322 63,631 56,020 42,155 34,782 28,775 25.02%
Tax -11,500 -8,605 -7,876 -9,422 -11,709 -11,492 -9,067 4.03%
NP 98,513 76,717 55,755 46,598 30,446 23,290 19,708 30.72%
-
NP to SH 91,420 71,526 50,907 45,534 30,446 23,290 19,708 29.11%
-
Tax Rate 10.45% 10.09% 12.38% 16.82% 27.78% 33.04% 31.51% -
Total Cost 1,342,687 1,102,263 1,011,071 942,676 898,913 795,184 597,736 14.42%
-
Net Worth 384,740 220,021 261,816 149,978 140,455 119,946 105,017 24.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,297 16,059 - 8,098 6,475 5,181 5,160 18.49%
Div Payout % 15.64% 22.45% - 17.79% 21.27% 22.25% 26.19% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,740 220,021 261,816 149,978 140,455 119,946 105,017 24.13%
NOSH 328,838 220,021 220,014 149,978 149,899 59,973 60,010 32.74%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.84% 6.51% 5.23% 4.71% 3.28% 2.85% 3.19% -
ROE 23.76% 32.51% 19.44% 30.36% 21.68% 19.42% 18.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 438.27 535.85 484.89 659.61 619.99 1,364.73 1,028.90 -13.24%
EPS 27.80 32.51 23.14 30.36 20.31 38.83 32.84 -2.73%
DPS 4.35 7.30 0.00 5.40 4.32 8.64 8.60 -10.72%
NAPS 1.17 1.00 1.19 1.00 0.937 2.00 1.75 -6.48%
Adjusted Per Share Value based on latest NOSH - 149,978
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 39.48 32.30 29.22 27.10 25.46 22.42 16.91 15.16%
EPS 2.50 1.96 1.39 1.25 0.83 0.64 0.54 29.06%
DPS 0.39 0.44 0.00 0.22 0.18 0.14 0.14 18.60%
NAPS 0.1054 0.0603 0.0717 0.0411 0.0385 0.0329 0.0288 24.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.31 1.17 0.89 1.03 0.72 0.46 0.35 -
P/RPS 0.30 0.22 0.18 0.16 0.12 0.03 0.03 46.72%
P/EPS 4.71 3.60 3.85 3.39 3.54 1.18 1.07 27.98%
EY 21.22 27.79 26.00 29.48 28.21 84.42 93.83 -21.92%
DY 3.32 6.24 0.00 5.24 6.00 18.78 24.57 -28.34%
P/NAPS 1.12 1.17 0.75 1.03 0.77 0.23 0.20 33.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 29/12/03 28/11/02 -
Price 1.17 1.22 0.92 0.83 0.77 0.64 0.35 -
P/RPS 0.27 0.23 0.19 0.13 0.12 0.05 0.03 44.17%
P/EPS 4.21 3.75 3.98 2.73 3.79 1.65 1.07 25.62%
EY 23.76 26.65 25.15 36.58 26.38 60.68 93.83 -20.44%
DY 3.72 5.98 0.00 6.51 5.61 13.50 24.57 -26.97%
P/NAPS 1.00 1.22 0.77 0.83 0.82 0.32 0.20 30.73%

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