[QL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 26.52%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 852,519 561,277 269,254 1,010,545 769,098 504,997 242,205 130.86%
PBT 58,085 34,936 15,413 58,927 47,405 30,272 13,926 158.44%
Tax -7,417 -4,271 -1,960 -7,525 -6,761 -3,959 -2,180 125.70%
NP 50,668 30,665 13,453 51,402 40,644 26,313 11,746 164.28%
-
NP to SH 45,999 27,809 12,364 48,346 38,211 25,248 11,526 150.96%
-
Tax Rate 12.77% 12.23% 12.72% 12.77% 14.26% 13.08% 15.65% -
Total Cost 801,851 530,612 255,801 959,143 728,454 478,684 230,459 129.09%
-
Net Worth 279,381 261,809 261,800 228,485 209,750 150,017 150,078 51.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 14,256 - 10,918 10,797 8,100 - -
Div Payout % - 51.27% - 22.58% 28.26% 32.09% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 279,381 261,809 261,800 228,485 209,750 150,017 150,078 51.15%
NOSH 219,985 220,007 220,000 202,199 199,952 150,017 150,078 28.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.94% 5.46% 5.00% 5.09% 5.28% 5.21% 4.85% -
ROE 16.46% 10.62% 4.72% 21.16% 18.22% 16.83% 7.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 387.53 255.12 122.39 499.78 384.64 336.62 161.39 79.03%
EPS 20.91 12.64 5.62 23.91 19.11 12.62 5.76 135.65%
DPS 0.00 6.48 0.00 5.40 5.40 5.40 0.00 -
NAPS 1.27 1.19 1.19 1.13 1.049 1.00 1.00 17.22%
Adjusted Per Share Value based on latest NOSH - 208,989
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.39 15.40 7.39 27.73 21.10 13.86 6.65 130.75%
EPS 1.26 0.76 0.34 1.33 1.05 0.69 0.32 148.73%
DPS 0.00 0.39 0.00 0.30 0.30 0.22 0.00 -
NAPS 0.0767 0.0718 0.0718 0.0627 0.0576 0.0412 0.0412 51.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.95 0.89 0.89 0.88 0.83 1.03 0.94 -
P/RPS 0.25 0.35 0.73 0.18 0.22 0.31 0.58 -42.85%
P/EPS 4.54 7.04 15.84 3.68 4.34 6.12 12.24 -48.28%
EY 22.01 14.20 6.31 27.17 23.02 16.34 8.17 93.26%
DY 0.00 7.28 0.00 6.14 6.51 5.24 0.00 -
P/NAPS 0.75 0.75 0.75 0.78 0.79 1.03 0.94 -13.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 24/11/06 15/09/06 25/05/06 27/02/06 22/11/05 25/08/05 -
Price 0.99 0.92 0.90 0.89 0.93 0.83 1.05 -
P/RPS 0.26 0.36 0.74 0.18 0.24 0.25 0.65 -45.62%
P/EPS 4.73 7.28 16.01 3.72 4.87 4.93 13.67 -50.61%
EY 21.12 13.74 6.24 26.87 20.55 20.28 7.31 102.46%
DY 0.00 7.04 0.00 6.07 5.81 6.51 0.00 -
P/NAPS 0.78 0.77 0.76 0.79 0.89 0.83 1.05 -17.93%

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