[QL] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.69%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 337,167 356,340 319,209 322,584 391,620 364,492 331,878 1.05%
PBT 33,921 27,329 24,022 28,554 30,471 26,851 24,452 24.36%
Tax -4,426 -3,811 -4,131 -2,513 -3,021 -3,554 -2,123 63.12%
NP 29,495 23,518 19,891 26,041 27,450 23,297 22,329 20.36%
-
NP to SH 26,047 22,316 18,843 23,755 25,189 21,544 21,072 15.16%
-
Tax Rate 13.05% 13.94% 17.20% 8.80% 9.91% 13.24% 8.68% -
Total Cost 307,672 332,822 299,318 296,543 364,170 341,195 309,549 -0.40%
-
Net Worth 444,465 441,738 417,637 401,400 384,740 382,711 219,958 59.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 23,019 - - - 14,297 -
Div Payout % - - 122.16% - - - 67.85% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 444,465 441,738 417,637 401,400 384,740 382,711 219,958 59.76%
NOSH 326,813 327,214 328,848 329,016 328,838 329,923 219,958 30.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.75% 6.60% 6.23% 8.07% 7.01% 6.39% 6.73% -
ROE 5.86% 5.05% 4.51% 5.92% 6.55% 5.63% 9.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 103.17 108.90 97.07 98.04 119.09 110.48 150.88 -22.36%
EPS 7.97 6.82 5.73 7.22 7.66 6.53 6.39 15.85%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.50 -
NAPS 1.36 1.35 1.27 1.22 1.17 1.16 1.00 22.72%
Adjusted Per Share Value based on latest NOSH - 329,016
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.85 14.64 13.12 13.26 16.09 14.98 13.64 1.02%
EPS 1.07 0.92 0.77 0.98 1.04 0.89 0.87 14.77%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.59 -
NAPS 0.1826 0.1815 0.1716 0.1649 0.1581 0.1573 0.0904 59.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.71 1.48 1.23 1.17 1.31 1.33 1.24 -
P/RPS 1.66 1.36 1.27 1.19 1.10 1.20 0.82 59.95%
P/EPS 21.46 21.70 21.47 16.20 17.10 20.37 12.94 40.06%
EY 4.66 4.61 4.66 6.17 5.85 4.91 7.73 -28.61%
DY 0.00 0.00 5.69 0.00 0.00 0.00 5.24 -
P/NAPS 1.26 1.10 0.97 0.96 1.12 1.15 1.24 1.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 21/05/08 -
Price 1.91 1.62 1.33 1.23 1.17 1.37 1.43 -
P/RPS 1.85 1.49 1.37 1.25 0.98 1.24 0.95 55.87%
P/EPS 23.96 23.75 23.21 17.04 15.27 20.98 14.93 37.03%
EY 4.17 4.21 4.31 5.87 6.55 4.77 6.70 -27.08%
DY 0.00 0.00 5.26 0.00 0.00 0.00 4.55 -
P/NAPS 1.40 1.20 1.05 1.01 1.00 1.18 1.43 -1.40%

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