[QL] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 0.55%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,387,016 1,425,360 1,397,905 1,438,262 1,512,224 1,457,968 1,306,825 4.04%
PBT 122,496 109,316 109,897 114,500 114,644 107,404 137,442 -7.38%
Tax -16,474 -15,244 -13,220 -12,118 -13,152 -14,216 -50,849 -52.79%
NP 106,022 94,072 96,677 102,381 101,492 93,188 86,593 14.43%
-
NP to SH 96,720 89,264 89,330 93,982 93,466 86,176 80,802 12.72%
-
Tax Rate 13.45% 13.94% 12.03% 10.58% 11.47% 13.24% 37.00% -
Total Cost 1,280,994 1,331,288 1,301,228 1,335,881 1,410,732 1,364,780 1,220,232 3.28%
-
Net Worth 444,689 441,738 348,252 401,092 384,782 382,711 360,844 14.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 22,997 - - - 14,301 -
Div Payout % - - 25.74% - - - 17.70% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 444,689 441,738 348,252 401,092 384,782 382,711 360,844 14.93%
NOSH 326,977 327,214 328,539 328,763 328,874 329,923 220,027 30.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.64% 6.60% 6.92% 7.12% 6.71% 6.39% 6.63% -
ROE 21.75% 20.21% 25.65% 23.43% 24.29% 22.52% 22.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 424.19 435.60 425.49 437.48 459.82 441.91 593.94 -20.08%
EPS 29.58 27.28 22.66 28.59 28.42 26.12 24.49 13.40%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.50 -
NAPS 1.36 1.35 1.06 1.22 1.17 1.16 1.64 -11.72%
Adjusted Per Share Value based on latest NOSH - 329,016
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.06 39.11 38.36 39.47 41.50 40.01 35.86 4.04%
EPS 2.65 2.45 2.45 2.58 2.56 2.36 2.22 12.51%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.39 -
NAPS 0.122 0.1212 0.0956 0.1101 0.1056 0.105 0.099 14.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.71 1.48 1.23 1.17 1.31 1.33 1.24 -
P/RPS 0.40 0.34 0.29 0.27 0.28 0.30 0.21 53.59%
P/EPS 5.78 5.43 4.52 4.09 4.61 5.09 3.38 42.95%
EY 17.30 18.43 22.11 24.43 21.69 19.64 29.62 -30.10%
DY 0.00 0.00 5.69 0.00 0.00 0.00 5.24 -
P/NAPS 1.26 1.10 1.16 0.96 1.12 1.15 0.76 40.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 -
Price 1.91 1.62 1.33 1.23 1.17 1.37 1.43 -
P/RPS 0.45 0.37 0.31 0.28 0.25 0.31 0.24 51.99%
P/EPS 6.46 5.94 4.89 4.30 4.12 5.25 3.89 40.19%
EY 15.49 16.84 20.44 23.24 24.29 19.07 25.68 -28.58%
DY 0.00 0.00 5.26 0.00 0.00 0.00 4.55 -
P/NAPS 1.40 1.20 1.25 1.01 1.00 1.18 0.87 37.28%

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