[QL] QoQ Annualized Quarter 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- 13.6%
YoY- 18.85%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 800,792 705,745 687,054 629,476 594,556 562,961 542,448 29.74%
PBT 32,524 31,495 32,713 30,090 26,172 26,732 26,378 15.02%
Tax -10,744 -9,978 -10,368 -9,084 -7,680 -8,690 -8,565 16.36%
NP 21,780 21,517 22,345 21,006 18,492 18,042 17,813 14.38%
-
NP to SH 21,780 21,517 22,345 21,006 18,492 18,042 17,813 14.38%
-
Tax Rate 33.03% 31.68% 31.69% 30.19% 29.34% 32.51% 32.47% -
Total Cost 779,012 684,228 664,709 608,470 576,064 544,919 524,634 30.24%
-
Net Worth 119,978 117,605 112,199 104,970 104,332 99,599 94,785 17.06%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 5,160 - 10,317 - 5,160 - -
Div Payout % - 23.98% - 49.11% - 28.60% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 119,978 117,605 112,199 104,970 104,332 99,599 94,785 17.06%
NOSH 59,989 60,002 59,999 59,982 59,961 60,000 59,991 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.72% 3.05% 3.25% 3.34% 3.11% 3.20% 3.28% -
ROE 18.15% 18.30% 19.92% 20.01% 17.72% 18.11% 18.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,334.89 1,176.19 1,145.09 1,049.43 991.57 938.27 904.22 29.74%
EPS 14.52 35.86 37.24 35.02 30.84 30.07 29.69 -38.00%
DPS 0.00 8.60 0.00 17.20 0.00 8.60 0.00 -
NAPS 2.00 1.96 1.87 1.75 1.74 1.66 1.58 17.06%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.97 19.37 18.85 17.27 16.31 15.45 14.88 29.75%
EPS 0.60 0.59 0.61 0.58 0.51 0.50 0.49 14.49%
DPS 0.00 0.14 0.00 0.28 0.00 0.14 0.00 -
NAPS 0.0329 0.0323 0.0308 0.0288 0.0286 0.0273 0.026 17.04%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.37 0.35 0.35 0.35 0.33 0.37 0.40 -
P/RPS 0.03 0.03 0.03 0.03 0.03 0.04 0.04 -17.49%
P/EPS 1.02 0.98 0.94 1.00 1.07 1.23 1.35 -17.08%
EY 98.13 102.46 106.41 100.06 93.45 81.27 74.23 20.51%
DY 0.00 24.57 0.00 49.14 0.00 23.24 0.00 -
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.22 0.25 -16.76%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 -
Price 0.46 0.38 0.34 0.35 2.55 0.35 0.37 -
P/RPS 0.03 0.03 0.03 0.03 0.26 0.04 0.04 -17.49%
P/EPS 1.27 1.06 0.91 1.00 8.27 1.16 1.25 1.06%
EY 78.93 94.37 109.54 100.06 12.09 85.91 80.25 -1.10%
DY 0.00 22.63 0.00 49.14 0.00 24.57 0.00 -
P/NAPS 0.23 0.19 0.18 0.20 1.47 0.21 0.23 0.00%

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