[QL] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 10.27%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,382,849 1,410,574 1,240,947 1,091,215 1,011,540 933,090 858,798 8.25%
PBT 125,286 110,328 90,412 69,648 59,929 42,457 38,214 21.86%
Tax -18,708 -11,211 -8,262 -8,220 -9,502 -10,162 -12,526 6.90%
NP 106,578 99,117 82,150 61,428 50,427 32,295 25,688 26.73%
-
NP to SH 98,593 91,560 76,949 56,137 47,994 32,295 25,688 25.10%
-
Tax Rate 14.93% 10.16% 9.14% 11.80% 15.86% 23.93% 32.78% -
Total Cost 1,276,271 1,311,457 1,158,797 1,029,787 961,113 900,795 833,110 7.36%
-
Net Worth 476,847 401,400 220,083 279,369 209,832 150,028 119,985 25.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 23,019 14,297 16,059 - 8,098 6,475 5,181 28.18%
Div Payout % 23.35% 15.62% 20.87% - 16.87% 20.05% 20.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 476,847 401,400 220,083 279,369 209,832 150,028 119,985 25.83%
NOSH 326,607 329,016 220,083 219,975 200,030 150,028 59,992 32.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.71% 7.03% 6.62% 5.63% 4.99% 3.46% 2.99% -
ROE 20.68% 22.81% 34.96% 20.09% 22.87% 21.53% 21.41% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 423.40 428.72 563.85 496.06 505.69 621.94 1,431.51 -18.35%
EPS 30.19 27.83 34.96 25.52 23.99 21.53 42.82 -5.65%
DPS 7.00 4.35 7.30 0.00 4.05 4.32 8.64 -3.44%
NAPS 1.46 1.22 1.00 1.27 1.049 1.00 2.00 -5.10%
Adjusted Per Share Value based on latest NOSH - 219,975
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.88 38.64 33.99 29.89 27.71 25.56 23.53 8.25%
EPS 2.70 2.51 2.11 1.54 1.31 0.88 0.70 25.20%
DPS 0.63 0.39 0.44 0.00 0.22 0.18 0.14 28.46%
NAPS 0.1306 0.11 0.0603 0.0765 0.0575 0.0411 0.0329 25.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.94 1.17 1.25 0.95 0.83 0.82 0.65 -
P/RPS 0.46 0.27 0.22 0.19 0.16 0.13 0.05 44.70%
P/EPS 6.43 4.20 3.58 3.72 3.46 3.81 1.52 27.14%
EY 15.56 23.78 27.97 26.86 28.91 26.25 65.87 -21.35%
DY 3.61 3.71 5.84 0.00 4.88 5.26 13.29 -19.50%
P/NAPS 1.33 0.96 1.25 0.75 0.79 0.82 0.33 26.12%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.67 1.23 1.25 0.99 0.93 0.95 0.73 -
P/RPS 0.39 0.29 0.22 0.20 0.18 0.15 0.05 40.78%
P/EPS 5.53 4.42 3.58 3.88 3.88 4.41 1.70 21.70%
EY 18.08 22.62 27.97 25.78 25.80 22.66 58.66 -17.79%
DY 4.19 3.53 5.84 0.00 4.35 4.54 11.84 -15.88%
P/NAPS 1.14 1.01 1.25 0.78 0.89 0.95 0.37 20.60%

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