[QL] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 33.94%
YoY- 33.76%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 364,492 331,878 353,210 307,767 313,971 265,999 291,243 16.14%
PBT 26,851 24,452 28,239 24,594 18,535 19,044 23,149 10.40%
Tax -3,554 -2,123 -2,802 -2,065 -2,267 -1,128 -3,145 8.50%
NP 23,297 22,329 25,437 22,529 16,268 17,916 20,004 10.70%
-
NP to SH 21,544 21,072 23,615 20,660 15,425 17,249 18,192 11.94%
-
Tax Rate 13.24% 8.68% 9.92% 8.40% 12.23% 5.92% 13.59% -
Total Cost 341,195 309,549 327,773 285,238 297,703 248,083 271,239 16.54%
-
Net Worth 382,711 219,958 341,130 316,830 312,460 219,986 279,369 23.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 14,297 - - - 16,059 - -
Div Payout % - 67.85% - - - 93.10% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 382,711 219,958 341,130 316,830 312,460 219,986 279,369 23.37%
NOSH 329,923 219,958 220,083 220,021 220,042 219,986 219,975 31.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.39% 6.73% 7.20% 7.32% 5.18% 6.74% 6.87% -
ROE 5.63% 9.58% 6.92% 6.52% 4.94% 7.84% 6.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.48 150.88 160.49 139.88 142.69 120.92 132.40 -11.37%
EPS 6.53 6.39 10.73 9.39 7.01 7.84 8.27 -14.58%
DPS 0.00 6.50 0.00 0.00 0.00 7.30 0.00 -
NAPS 1.16 1.00 1.55 1.44 1.42 1.00 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 220,021
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.00 9.11 9.69 8.45 8.62 7.30 7.99 16.15%
EPS 0.59 0.58 0.65 0.57 0.42 0.47 0.50 11.67%
DPS 0.00 0.39 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.105 0.0604 0.0936 0.0869 0.0857 0.0604 0.0767 23.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.33 1.24 1.25 1.17 1.17 0.93 0.95 -
P/RPS 1.20 0.82 0.78 0.84 0.82 0.77 0.72 40.61%
P/EPS 20.37 12.94 11.65 12.46 16.69 11.86 11.49 46.53%
EY 4.91 7.73 8.58 8.03 5.99 8.43 8.71 -31.78%
DY 0.00 5.24 0.00 0.00 0.00 7.85 0.00 -
P/NAPS 1.15 1.24 0.81 0.81 0.82 0.93 0.75 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 09/02/07 -
Price 1.37 1.43 1.25 1.22 1.11 1.05 0.99 -
P/RPS 1.24 0.95 0.78 0.87 0.78 0.87 0.75 39.86%
P/EPS 20.98 14.93 11.65 12.99 15.83 13.39 11.97 45.41%
EY 4.77 6.70 8.58 7.70 6.32 7.47 8.35 -31.17%
DY 0.00 4.55 0.00 0.00 0.00 6.95 0.00 -
P/NAPS 1.18 1.43 0.81 0.85 0.78 1.05 0.78 31.81%

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