[QL] QoQ Cumulative 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- 37.14%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 769,098 504,997 242,205 941,585 701,896 457,305 224,969 126.42%
PBT 47,405 30,272 13,926 46,080 33,558 20,336 9,049 200.72%
Tax -6,761 -3,959 -2,180 -9,962 -7,221 -4,502 -2,179 112.29%
NP 40,644 26,313 11,746 36,118 26,337 15,834 6,870 226.05%
-
NP to SH 38,211 25,248 11,526 36,118 26,337 15,834 6,870 212.94%
-
Tax Rate 14.26% 13.08% 15.65% 21.62% 21.52% 22.14% 24.08% -
Total Cost 728,454 478,684 230,459 905,467 675,559 441,471 218,099 122.95%
-
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 10,797 8,100 - 6,449 - 6,477 - -
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 18.22% 16.83% 7.68% 22.61% 17.56% 11.27% 4.98% -
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 384.64 336.62 161.39 627.76 467.98 304.99 149.98 87.04%
EPS 19.11 12.62 5.76 18.06 13.17 10.56 4.58 158.50%
DPS 5.40 5.40 0.00 4.30 0.00 4.32 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 31.60 20.75 9.95 38.69 28.84 18.79 9.24 126.48%
EPS 1.57 1.04 0.47 1.48 1.08 0.65 0.28 214.62%
DPS 0.44 0.33 0.00 0.27 0.00 0.27 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 0.22 0.31 0.58 0.15 0.18 0.24 0.49 -41.28%
P/EPS 4.34 6.12 12.24 3.90 4.67 6.82 15.94 -57.89%
EY 23.02 16.34 8.17 25.62 21.41 14.67 6.27 137.42%
DY 6.51 5.24 0.00 4.57 0.00 6.00 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 0.24 0.25 0.65 0.15 0.20 0.25 0.50 -38.61%
P/EPS 4.87 4.93 13.67 3.82 5.41 7.29 16.38 -55.35%
EY 20.55 20.28 7.31 26.17 18.48 13.71 6.11 123.98%
DY 5.81 6.51 0.00 4.67 0.00 5.61 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