[QL] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 5.6%
YoY- 32.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 520,510 508,148 475,703 470,892 445,872 425,252 407,201 17.76%
PBT 26,006 25,004 25,473 24,868 24,020 22,620 20,058 18.88%
Tax -8,332 -7,680 -8,870 -9,330 -9,306 -8,848 -7,119 11.04%
NP 17,674 17,324 16,603 15,537 14,714 13,772 12,939 23.08%
-
NP to SH 17,674 17,324 16,603 15,537 14,714 13,772 12,939 23.08%
-
Tax Rate 32.04% 30.72% 34.82% 37.52% 38.74% 39.12% 35.49% -
Total Cost 502,836 490,824 459,100 455,354 431,158 411,480 394,262 17.58%
-
Net Worth 90,810 88,379 84,794 39,999 76,800 72,794 69,594 19.39%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 1,439 - - - - -
Div Payout % - - 8.67% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 90,810 88,379 84,794 39,999 76,800 72,794 69,594 19.39%
NOSH 40,004 39,990 39,997 39,999 40,000 39,996 39,996 0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.40% 3.41% 3.49% 3.30% 3.30% 3.24% 3.18% -
ROE 19.46% 19.60% 19.58% 38.84% 19.16% 18.92% 18.59% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,301.13 1,270.66 1,189.33 1,177.23 1,114.68 1,063.21 1,018.08 17.75%
EPS 44.18 43.32 41.51 25.89 36.78 34.44 32.35 23.06%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.21 2.12 1.00 1.92 1.82 1.74 19.37%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.39 20.88 19.55 19.35 18.32 17.47 16.73 17.78%
EPS 0.73 0.71 0.68 0.64 0.60 0.57 0.53 23.76%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0363 0.0348 0.0164 0.0316 0.0299 0.0286 19.35%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.47 0.45 0.44 0.46 0.43 0.48 0.63 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.05 0.06 -23.66%
P/EPS 1.06 1.04 1.06 1.18 1.17 1.39 1.95 -33.36%
EY 94.00 96.27 94.34 84.44 85.55 71.73 51.35 49.58%
DY 0.00 0.00 8.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.46 0.22 0.26 0.36 -30.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 28/08/01 31/05/01 27/03/01 20/11/00 29/08/00 26/05/00 -
Price 0.52 0.48 0.42 0.45 0.46 0.47 0.54 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.04 0.05 -13.81%
P/EPS 1.18 1.11 1.01 1.16 1.25 1.36 1.67 -20.65%
EY 84.96 90.25 98.83 86.32 79.97 73.26 59.91 26.19%
DY 0.00 0.00 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.45 0.24 0.26 0.31 -18.02%

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