[QL] QoQ Cumulative 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- 65.41%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 621,738 313,971 1,118,519 852,519 561,277 269,254 1,010,545 -27.64%
PBT 43,130 18,535 77,129 58,085 34,936 15,413 58,927 -18.76%
Tax -4,332 -2,267 -8,545 -7,417 -4,271 -1,960 -7,525 -30.77%
NP 38,798 16,268 68,584 50,668 30,665 13,453 51,402 -17.08%
-
NP to SH 36,086 15,425 63,248 45,999 27,809 12,364 48,346 -17.70%
-
Tax Rate 10.04% 12.23% 11.08% 12.77% 12.23% 12.72% 12.77% -
Total Cost 582,940 297,703 1,049,935 801,851 530,612 255,801 959,143 -28.22%
-
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 - 14,256 - 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 11.39% 4.94% 21.30% 16.46% 10.62% 4.72% 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 282.56 142.69 508.45 387.53 255.12 122.39 499.78 -31.60%
EPS 16.40 7.01 28.75 20.91 12.64 5.62 23.91 -22.20%
DPS 0.00 0.00 7.30 0.00 6.48 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 25.55 12.90 45.96 35.03 23.06 11.06 41.52 -27.63%
EPS 1.48 0.63 2.60 1.89 1.14 0.51 1.99 -17.89%
DPS 0.00 0.00 0.66 0.00 0.59 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 0.41 0.82 0.18 0.25 0.35 0.73 0.18 73.03%
P/EPS 7.13 16.69 3.23 4.54 7.04 15.84 3.68 55.35%
EY 14.02 5.99 30.91 22.01 14.20 6.31 27.17 -35.64%
DY 0.00 0.00 7.85 0.00 7.28 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 0.43 0.78 0.21 0.26 0.36 0.74 0.18 78.60%
P/EPS 7.44 15.83 3.65 4.73 7.28 16.01 3.72 58.67%
EY 13.44 6.32 27.38 21.12 13.74 6.24 26.87 -36.96%
DY 0.00 0.00 6.95 0.00 7.04 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