[QL] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 15.24%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 968,820 941,585 935,861 914,610 899,876 899,541 891,125 5.73%
PBT 55,704 46,080 44,744 40,672 36,196 40,151 41,670 21.37%
Tax -8,720 -9,962 -9,628 -9,004 -8,716 -13,262 -13,764 -26.25%
NP 46,984 36,118 35,116 31,668 27,480 26,889 27,906 41.57%
-
NP to SH 46,104 36,118 35,116 31,668 27,480 26,889 27,906 39.79%
-
Tax Rate 15.65% 21.62% 21.52% 22.14% 24.08% 33.03% 33.03% -
Total Cost 921,836 905,467 900,745 882,942 872,396 872,652 863,218 4.48%
-
Net Worth 150,078 159,741 149,982 140,496 138,000 131,418 120,005 16.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 6,449 - 12,955 - - - -
Div Payout % - 17.86% - 40.91% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,078 159,741 149,982 140,496 138,000 131,418 120,005 16.09%
NOSH 150,078 149,991 149,982 149,943 150,000 150,000 60,002 84.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.85% 3.84% 3.75% 3.46% 3.05% 2.99% 3.13% -
ROE 30.72% 22.61% 23.41% 22.54% 19.91% 20.46% 23.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 645.54 627.76 623.98 609.97 599.92 1,499.71 1,485.14 -42.64%
EPS 23.04 18.06 17.56 21.12 18.32 17.93 18.60 15.35%
DPS 0.00 4.30 0.00 8.64 0.00 0.00 0.00 -
NAPS 1.00 1.065 1.00 0.937 0.92 2.191 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 149,899
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.58 25.84 25.68 25.10 24.69 24.68 24.45 5.73%
EPS 1.27 0.99 0.96 0.87 0.75 0.74 0.77 39.63%
DPS 0.00 0.18 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.0412 0.0438 0.0412 0.0386 0.0379 0.0361 0.0329 16.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.94 0.82 0.72 0.73 0.81 0.65 -
P/RPS 0.15 0.15 0.13 0.12 0.12 0.05 0.04 141.56%
P/EPS 3.06 3.90 3.50 3.41 3.98 1.81 1.40 68.50%
EY 32.68 25.62 28.55 29.33 25.10 55.34 71.55 -40.72%
DY 0.00 4.57 0.00 12.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.82 0.77 0.79 0.37 0.33 101.07%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 23/11/04 25/08/04 28/05/04 26/02/04 -
Price 1.05 0.92 0.95 0.77 0.75 0.77 0.73 -
P/RPS 0.16 0.15 0.15 0.13 0.13 0.05 0.05 117.30%
P/EPS 3.42 3.82 4.06 3.65 4.09 1.72 1.57 68.12%
EY 29.26 26.17 24.65 27.43 24.43 58.22 63.71 -40.50%
DY 0.00 4.67 0.00 11.22 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.95 0.82 0.82 0.35 0.37 100.57%

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