[QL] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 2.85%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,025,464 1,009,994 968,820 941,585 935,861 914,610 899,876 9.07%
PBT 63,206 60,544 55,704 46,080 44,744 40,672 36,196 44.86%
Tax -9,014 -7,918 -8,720 -9,962 -9,628 -9,004 -8,716 2.26%
NP 54,192 52,626 46,984 36,118 35,116 31,668 27,480 57.06%
-
NP to SH 50,948 50,496 46,104 36,118 35,116 31,668 27,480 50.74%
-
Tax Rate 14.26% 13.08% 15.65% 21.62% 21.52% 22.14% 24.08% -
Total Cost 971,272 957,368 921,836 905,467 900,745 882,942 872,396 7.39%
-
Net Worth 209,750 150,017 150,078 159,741 149,982 140,496 138,000 32.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 14,396 16,201 - 6,449 - 12,955 - -
Div Payout % 28.26% 32.09% - 17.86% - 40.91% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 209,750 150,017 150,078 159,741 149,982 140,496 138,000 32.09%
NOSH 199,952 150,017 150,078 149,991 149,982 149,943 150,000 21.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.28% 5.21% 4.85% 3.84% 3.75% 3.46% 3.05% -
ROE 24.29% 33.66% 30.72% 22.61% 23.41% 22.54% 19.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 512.85 673.25 645.54 627.76 623.98 609.97 599.92 -9.90%
EPS 25.48 25.24 23.04 18.06 17.56 21.12 18.32 24.52%
DPS 7.20 10.80 0.00 4.30 0.00 8.64 0.00 -
NAPS 1.049 1.00 1.00 1.065 1.00 0.937 0.92 9.11%
Adjusted Per Share Value based on latest NOSH - 150,046
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.14 41.50 39.81 38.69 38.45 37.58 36.98 9.07%
EPS 2.09 2.07 1.89 1.48 1.44 1.30 1.13 50.50%
DPS 0.59 0.67 0.00 0.27 0.00 0.53 0.00 -
NAPS 0.0862 0.0616 0.0617 0.0656 0.0616 0.0577 0.0567 32.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.83 1.03 0.94 0.94 0.82 0.72 0.73 -
P/RPS 0.16 0.15 0.15 0.15 0.13 0.12 0.12 21.07%
P/EPS 3.26 3.06 3.06 3.90 3.50 3.41 3.98 -12.42%
EY 30.70 32.68 32.68 25.62 28.55 29.33 25.10 14.32%
DY 8.67 10.49 0.00 4.57 0.00 12.00 0.00 -
P/NAPS 0.79 1.03 0.94 0.88 0.82 0.77 0.79 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 25/08/05 26/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.93 0.83 1.05 0.92 0.95 0.77 0.75 -
P/RPS 0.18 0.12 0.16 0.15 0.15 0.13 0.13 24.15%
P/EPS 3.65 2.47 3.42 3.82 4.06 3.65 4.09 -7.28%
EY 27.40 40.55 29.26 26.17 24.65 27.43 24.43 7.92%
DY 7.74 13.01 0.00 4.67 0.00 11.22 0.00 -
P/NAPS 0.89 0.83 1.05 0.86 0.95 0.82 0.82 5.59%

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