[QL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
15-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -74.43%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,118,519 852,519 561,277 269,254 1,010,545 769,098 504,997 69.99%
PBT 77,129 58,085 34,936 15,413 58,927 47,405 30,272 86.65%
Tax -8,545 -7,417 -4,271 -1,960 -7,525 -6,761 -3,959 67.09%
NP 68,584 50,668 30,665 13,453 51,402 40,644 26,313 89.50%
-
NP to SH 63,248 45,999 27,809 12,364 48,346 38,211 25,248 84.55%
-
Tax Rate 11.08% 12.77% 12.23% 12.72% 12.77% 14.26% 13.08% -
Total Cost 1,049,935 801,851 530,612 255,801 959,143 728,454 478,684 68.89%
-
Net Worth 296,980 279,381 261,809 261,800 228,485 209,750 150,017 57.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 16,058 - 14,256 - 10,918 10,797 8,100 57.87%
Div Payout % 25.39% - 51.27% - 22.58% 28.26% 32.09% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 296,980 279,381 261,809 261,800 228,485 209,750 150,017 57.72%
NOSH 219,985 219,985 220,007 220,000 202,199 199,952 150,017 29.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.13% 5.94% 5.46% 5.00% 5.09% 5.28% 5.21% -
ROE 21.30% 16.46% 10.62% 4.72% 21.16% 18.22% 16.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 508.45 387.53 255.12 122.39 499.78 384.64 336.62 31.67%
EPS 28.75 20.91 12.64 5.62 23.91 19.11 12.62 73.22%
DPS 7.30 0.00 6.48 0.00 5.40 5.40 5.40 22.28%
NAPS 1.35 1.27 1.19 1.19 1.13 1.049 1.00 22.17%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.96 35.03 23.06 11.06 41.52 31.60 20.75 70.00%
EPS 2.60 1.89 1.14 0.51 1.99 1.57 1.04 84.30%
DPS 0.66 0.00 0.59 0.00 0.45 0.44 0.33 58.80%
NAPS 0.122 0.1148 0.1076 0.1076 0.0939 0.0862 0.0616 57.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.93 0.95 0.89 0.89 0.88 0.83 1.03 -
P/RPS 0.18 0.25 0.35 0.73 0.18 0.22 0.31 -30.42%
P/EPS 3.23 4.54 7.04 15.84 3.68 4.34 6.12 -34.71%
EY 30.91 22.01 14.20 6.31 27.17 23.02 16.34 53.01%
DY 7.85 0.00 7.28 0.00 6.14 6.51 5.24 30.95%
P/NAPS 0.69 0.75 0.75 0.75 0.78 0.79 1.03 -23.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 09/02/07 24/11/06 15/09/06 25/05/06 27/02/06 22/11/05 -
Price 1.05 0.99 0.92 0.90 0.89 0.93 0.83 -
P/RPS 0.21 0.26 0.36 0.74 0.18 0.24 0.25 -10.98%
P/EPS 3.65 4.73 7.28 16.01 3.72 4.87 4.93 -18.17%
EY 27.38 21.12 13.74 6.24 26.87 20.55 20.28 22.17%
DY 6.95 0.00 7.04 0.00 6.07 5.81 6.51 4.46%
P/NAPS 0.78 0.78 0.77 0.76 0.79 0.89 0.83 -4.06%

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