[QL] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 10.27%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,243,476 1,255,884 1,118,519 1,136,692 1,122,554 1,077,016 1,010,545 14.81%
PBT 86,260 74,140 77,129 77,446 69,872 61,652 58,927 28.89%
Tax -8,664 -9,068 -8,545 -9,889 -8,542 -7,840 -7,525 9.84%
NP 77,596 65,072 68,584 67,557 61,330 53,812 51,402 31.56%
-
NP to SH 72,172 61,700 63,248 61,332 55,618 49,456 48,346 30.58%
-
Tax Rate 10.04% 12.23% 11.08% 12.77% 12.23% 12.72% 12.77% -
Total Cost 1,165,880 1,190,812 1,049,935 1,069,134 1,061,224 1,023,204 959,143 13.88%
-
Net Worth 316,852 312,460 296,980 279,381 261,809 261,800 228,485 24.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 16,058 - 28,513 - 10,918 -
Div Payout % - - 25.39% - 51.27% - 22.58% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 316,852 312,460 296,980 279,381 261,809 261,800 228,485 24.33%
NOSH 220,036 220,042 219,985 219,985 220,007 220,000 202,199 5.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.24% 5.18% 6.13% 5.94% 5.46% 5.00% 5.09% -
ROE 22.78% 19.75% 21.30% 21.95% 21.24% 18.89% 21.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 565.12 570.75 508.45 516.71 510.23 489.55 499.78 8.52%
EPS 32.80 28.04 28.75 27.88 25.28 22.48 23.91 23.43%
DPS 0.00 0.00 7.30 0.00 12.96 0.00 5.40 -
NAPS 1.44 1.42 1.35 1.27 1.19 1.19 1.13 17.52%
Adjusted Per Share Value based on latest NOSH - 219,975
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.09 51.60 45.96 46.71 46.13 44.26 41.52 14.81%
EPS 2.97 2.54 2.60 2.52 2.29 2.03 1.99 30.56%
DPS 0.00 0.00 0.66 0.00 1.17 0.00 0.45 -
NAPS 0.1302 0.1284 0.122 0.1148 0.1076 0.1076 0.0939 24.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.17 0.93 0.95 0.89 0.89 0.88 -
P/RPS 0.21 0.20 0.18 0.18 0.17 0.18 0.18 10.81%
P/EPS 3.57 4.17 3.23 3.41 3.52 3.96 3.68 -2.00%
EY 28.03 23.97 30.91 29.35 28.40 25.26 27.17 2.09%
DY 0.00 0.00 7.85 0.00 14.56 0.00 6.14 -
P/NAPS 0.81 0.82 0.69 0.75 0.75 0.75 0.78 2.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/12/07 20/08/07 21/05/07 09/02/07 24/11/06 15/09/06 25/05/06 -
Price 1.22 1.11 1.05 0.99 0.92 0.90 0.89 -
P/RPS 0.22 0.19 0.21 0.19 0.18 0.18 0.18 14.30%
P/EPS 3.72 3.96 3.65 3.55 3.64 4.00 3.72 0.00%
EY 26.89 25.26 27.38 28.16 27.48 24.98 26.87 0.04%
DY 0.00 0.00 6.95 0.00 14.09 0.00 6.07 -
P/NAPS 0.85 0.78 0.78 0.78 0.77 0.76 0.79 4.99%

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