[QL] QoQ 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- 17.79%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 307,767 313,971 265,999 291,243 292,023 269,254 238,695 18.44%
PBT 24,594 18,535 19,044 23,149 19,524 15,413 11,562 65.32%
Tax -2,065 -2,267 -1,128 -3,145 -2,312 -1,960 -803 87.59%
NP 22,529 16,268 17,916 20,004 17,212 13,453 10,759 63.60%
-
NP to SH 20,660 15,425 17,249 18,192 15,445 12,364 10,136 60.68%
-
Tax Rate 8.40% 12.23% 5.92% 13.59% 11.84% 12.72% 6.95% -
Total Cost 285,238 297,703 248,083 271,239 274,811 255,801 227,936 16.11%
-
Net Worth 316,830 312,460 219,986 279,369 261,816 261,800 237,621 21.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 16,059 - 14,256 - - -
Div Payout % - - 93.10% - 92.31% - - -
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 316,830 312,460 219,986 279,369 261,816 261,800 237,621 21.12%
NOSH 220,021 220,042 219,986 219,975 220,014 220,000 208,989 3.48%
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 7.32% 5.18% 6.74% 6.87% 5.89% 5.00% 4.51% -
ROE 6.52% 4.94% 7.84% 6.51% 5.90% 4.72% 4.27% -
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 139.88 142.69 120.92 132.40 132.73 122.39 114.21 14.45%
EPS 9.39 7.01 7.84 8.27 7.02 5.62 4.85 55.27%
DPS 0.00 0.00 7.30 0.00 6.48 0.00 0.00 -
NAPS 1.44 1.42 1.00 1.27 1.19 1.19 1.137 17.04%
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 12.65 12.90 10.93 11.97 12.00 11.06 9.81 18.45%
EPS 0.85 0.63 0.71 0.75 0.63 0.51 0.42 59.92%
DPS 0.00 0.00 0.66 0.00 0.59 0.00 0.00 -
NAPS 0.1302 0.1284 0.0904 0.1148 0.1076 0.1076 0.0976 21.16%
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 0.84 0.82 0.77 0.72 0.67 0.73 0.77 5.96%
P/EPS 12.46 16.69 11.86 11.49 12.68 15.84 18.14 -22.13%
EY 8.03 5.99 8.43 8.71 7.89 6.31 5.51 28.51%
DY 0.00 0.00 7.85 0.00 7.28 0.00 0.00 -
P/NAPS 0.81 0.82 0.93 0.75 0.75 0.75 0.77 3.43%
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 0.87 0.78 0.87 0.75 0.69 0.74 0.78 7.54%
P/EPS 12.99 15.83 13.39 11.97 13.11 16.01 18.35 -20.55%
EY 7.70 6.32 7.47 8.35 7.63 6.24 5.45 25.88%
DY 0.00 0.00 6.95 0.00 7.04 0.00 0.00 -
P/NAPS 0.85 0.78 1.05 0.78 0.77 0.76 0.78 5.89%

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