[QL] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 11.84%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,306,826 1,118,519 1,010,546 941,582 899,541 705,725 562,961 15.05%
PBT 95,820 77,130 58,968 46,082 40,151 31,496 26,732 23.68%
Tax -9,257 -8,545 -7,564 -9,964 -13,263 -9,978 -8,690 1.05%
NP 86,563 68,585 51,404 36,118 26,888 21,518 18,042 29.83%
-
NP to SH 80,772 63,250 48,348 36,118 26,888 21,518 18,042 28.35%
-
Tax Rate 9.66% 11.08% 12.83% 21.62% 33.03% 31.68% 32.51% -
Total Cost 1,220,263 1,049,934 959,142 905,464 872,653 684,207 544,919 14.36%
-
Net Worth 219,958 219,986 237,621 150,046 119,962 117,624 99,642 14.09%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 14,297 16,059 8,098 6,475 5,181 5,160 5,162 18.48%
Div Payout % 17.70% 25.39% 16.75% 17.93% 19.27% 23.98% 28.61% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 219,958 219,986 237,621 150,046 119,962 117,624 99,642 14.09%
NOSH 219,958 219,986 208,989 150,046 150,000 60,012 60,025 24.14%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.62% 6.13% 5.09% 3.84% 2.99% 3.05% 3.20% -
ROE 36.72% 28.75% 20.35% 24.07% 22.41% 18.29% 18.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 594.12 508.45 483.54 627.53 1,499.71 1,175.96 937.87 -7.32%
EPS 36.72 28.75 23.13 24.07 44.83 35.86 30.06 3.38%
DPS 6.50 7.30 3.88 4.32 8.64 8.60 8.60 -4.55%
NAPS 1.00 1.00 1.137 1.00 2.00 1.96 1.66 -8.09%
Adjusted Per Share Value based on latest NOSH - 150,046
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.86 30.69 27.73 25.84 24.68 19.36 15.45 15.05%
EPS 2.22 1.74 1.33 0.99 0.74 0.59 0.50 28.17%
DPS 0.39 0.44 0.22 0.18 0.14 0.14 0.14 18.60%
NAPS 0.0604 0.0604 0.0652 0.0412 0.0329 0.0323 0.0273 14.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.24 0.93 0.88 0.94 0.81 0.35 0.37 -
P/RPS 0.21 0.18 0.18 0.15 0.05 0.03 0.04 31.80%
P/EPS 3.38 3.23 3.80 3.91 1.81 0.98 1.23 18.33%
EY 29.61 30.92 26.29 25.61 55.34 102.45 81.24 -15.46%
DY 5.24 7.85 4.40 4.60 10.67 24.57 23.24 -21.96%
P/NAPS 1.24 0.93 0.77 0.94 0.41 0.18 0.22 33.36%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 21/05/07 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 -
Price 1.43 1.05 0.89 0.92 0.77 0.38 0.35 -
P/RPS 0.24 0.21 0.18 0.15 0.05 0.03 0.04 34.76%
P/EPS 3.89 3.65 3.85 3.82 1.72 1.06 1.16 22.32%
EY 25.68 27.38 25.99 26.16 58.22 94.36 85.88 -18.21%
DY 4.55 6.95 4.35 4.70 11.22 22.63 24.57 -24.48%
P/NAPS 1.43 1.05 0.78 0.92 0.39 0.19 0.21 37.63%

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