[QL] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.3%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 391,620 364,492 331,878 353,210 307,767 313,971 265,999 29.32%
PBT 30,471 26,851 24,452 28,239 24,594 18,535 19,044 36.68%
Tax -3,021 -3,554 -2,123 -2,802 -2,065 -2,267 -1,128 92.50%
NP 27,450 23,297 22,329 25,437 22,529 16,268 17,916 32.79%
-
NP to SH 25,189 21,544 21,072 23,615 20,660 15,425 17,249 28.62%
-
Tax Rate 9.91% 13.24% 8.68% 9.92% 8.40% 12.23% 5.92% -
Total Cost 364,170 341,195 309,549 327,773 285,238 297,703 248,083 29.07%
-
Net Worth 384,740 382,711 219,958 341,130 316,830 312,460 219,986 45.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 14,297 - - - 16,059 -
Div Payout % - - 67.85% - - - 93.10% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,740 382,711 219,958 341,130 316,830 312,460 219,986 45.01%
NOSH 328,838 329,923 219,958 220,083 220,021 220,042 219,986 30.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.01% 6.39% 6.73% 7.20% 7.32% 5.18% 6.74% -
ROE 6.55% 5.63% 9.58% 6.92% 6.52% 4.94% 7.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 119.09 110.48 150.88 160.49 139.88 142.69 120.92 -1.00%
EPS 7.66 6.53 6.39 10.73 9.39 7.01 7.84 -1.53%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 7.30 -
NAPS 1.17 1.16 1.00 1.55 1.44 1.42 1.00 11.00%
Adjusted Per Share Value based on latest NOSH - 220,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.73 9.98 9.09 9.68 8.43 8.60 7.29 29.30%
EPS 0.69 0.59 0.58 0.65 0.57 0.42 0.47 29.08%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.44 -
NAPS 0.1054 0.1048 0.0603 0.0934 0.0868 0.0856 0.0603 44.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.31 1.33 1.24 1.25 1.17 1.17 0.93 -
P/RPS 1.10 1.20 0.82 0.78 0.84 0.82 0.77 26.76%
P/EPS 17.10 20.37 12.94 11.65 12.46 16.69 11.86 27.54%
EY 5.85 4.91 7.73 8.58 8.03 5.99 8.43 -21.56%
DY 0.00 0.00 5.24 0.00 0.00 0.00 7.85 -
P/NAPS 1.12 1.15 1.24 0.81 0.81 0.82 0.93 13.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 21/05/07 -
Price 1.17 1.37 1.43 1.25 1.22 1.11 1.05 -
P/RPS 0.98 1.24 0.95 0.78 0.87 0.78 0.87 8.23%
P/EPS 15.27 20.98 14.93 11.65 12.99 15.83 13.39 9.12%
EY 6.55 4.77 6.70 8.58 7.70 6.32 7.47 -8.36%
DY 0.00 0.00 4.55 0.00 0.00 0.00 6.95 -
P/NAPS 1.00 1.18 1.43 0.81 0.85 0.78 1.05 -3.19%

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