[QL] QoQ Annualized Quarter 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- 9.53%
YoY- 59.45%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,077,016 1,010,545 1,025,464 1,009,994 968,820 941,585 935,861 9.84%
PBT 61,652 58,927 63,206 60,544 55,704 46,080 44,744 23.89%
Tax -7,840 -7,525 -9,014 -7,918 -8,720 -9,962 -9,628 -12.83%
NP 53,812 51,402 54,192 52,626 46,984 36,118 35,116 33.02%
-
NP to SH 49,456 48,346 50,948 50,496 46,104 36,118 35,116 25.72%
-
Tax Rate 12.72% 12.77% 14.26% 13.08% 15.65% 21.62% 21.52% -
Total Cost 1,023,204 959,143 971,272 957,368 921,836 905,467 900,745 8.89%
-
Net Worth 261,800 228,485 209,750 150,017 150,078 159,741 149,982 45.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 10,918 14,396 16,201 - 6,449 - -
Div Payout % - 22.58% 28.26% 32.09% - 17.86% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 261,800 228,485 209,750 150,017 150,078 159,741 149,982 45.12%
NOSH 220,000 202,199 199,952 150,017 150,078 149,991 149,982 29.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.00% 5.09% 5.28% 5.21% 4.85% 3.84% 3.75% -
ROE 18.89% 21.16% 24.29% 33.66% 30.72% 22.61% 23.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 489.55 499.78 512.85 673.25 645.54 627.76 623.98 -14.97%
EPS 22.48 23.91 25.48 25.24 23.04 18.06 17.56 17.95%
DPS 0.00 5.40 7.20 10.80 0.00 4.30 0.00 -
NAPS 1.19 1.13 1.049 1.00 1.00 1.065 1.00 12.33%
Adjusted Per Share Value based on latest NOSH - 149,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.26 41.52 42.14 41.50 39.81 38.69 38.45 9.86%
EPS 2.03 1.99 2.09 2.07 1.89 1.48 1.44 25.80%
DPS 0.00 0.45 0.59 0.67 0.00 0.27 0.00 -
NAPS 0.1076 0.0939 0.0862 0.0616 0.0617 0.0656 0.0616 45.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.89 0.88 0.83 1.03 0.94 0.94 0.82 -
P/RPS 0.18 0.18 0.16 0.15 0.15 0.15 0.13 24.30%
P/EPS 3.96 3.68 3.26 3.06 3.06 3.90 3.50 8.60%
EY 25.26 27.17 30.70 32.68 32.68 25.62 28.55 -7.85%
DY 0.00 6.14 8.67 10.49 0.00 4.57 0.00 -
P/NAPS 0.75 0.78 0.79 1.03 0.94 0.88 0.82 -5.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.90 0.89 0.93 0.83 1.05 0.92 0.95 -
P/RPS 0.18 0.18 0.18 0.12 0.16 0.15 0.15 12.96%
P/EPS 4.00 3.72 3.65 2.47 3.42 3.82 4.06 -0.99%
EY 24.98 26.87 27.40 40.55 29.26 26.17 24.65 0.89%
DY 0.00 6.07 7.74 13.01 0.00 4.67 0.00 -
P/NAPS 0.76 0.79 0.89 0.83 1.05 0.86 0.95 -13.85%

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