[QL] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 3.54%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 200,533 166,099 148,639 156,125 146,581 133,218 127,037 35.45%
PBT 9,489 8,503 6,543 6,948 6,781 6,752 6,251 31.98%
Tax -3,234 -2,622 -1,920 -2,266 -2,259 -2,245 -1,920 41.43%
NP 6,255 5,881 4,623 4,682 4,522 4,507 4,331 27.68%
-
NP to SH 6,255 5,881 4,623 4,682 4,522 4,507 4,331 27.68%
-
Tax Rate 34.08% 30.84% 29.34% 32.61% 33.31% 33.25% 30.72% -
Total Cost 194,278 160,218 144,016 151,443 142,059 128,711 122,706 35.72%
-
Net Worth 112,146 105,017 104,332 99,642 94,758 90,779 88,379 17.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 5,160 - 5,162 - - - -
Div Payout % - 87.76% - 110.26% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 112,146 105,017 104,332 99,642 94,758 90,779 88,379 17.15%
NOSH 59,971 60,010 59,961 60,025 59,973 39,991 39,990 30.92%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.12% 3.54% 3.11% 3.00% 3.08% 3.38% 3.41% -
ROE 5.58% 5.60% 4.43% 4.70% 4.77% 4.96% 4.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 334.38 276.78 247.89 260.10 244.41 333.12 317.67 3.46%
EPS 10.43 9.80 7.71 7.80 7.54 11.27 10.83 -2.47%
DPS 0.00 8.60 0.00 8.60 0.00 0.00 0.00 -
NAPS 1.87 1.75 1.74 1.66 1.58 2.27 2.21 -10.51%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.50 4.56 4.08 4.28 4.02 3.66 3.49 35.31%
EPS 0.17 0.16 0.13 0.13 0.12 0.12 0.12 26.05%
DPS 0.00 0.14 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0308 0.0288 0.0286 0.0273 0.026 0.0249 0.0243 17.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.35 0.35 0.33 0.37 0.40 0.47 0.45 -
P/RPS 0.10 0.13 0.13 0.14 0.16 0.14 0.14 -20.04%
P/EPS 3.36 3.57 4.28 4.74 5.31 4.17 4.16 -13.23%
EY 29.80 28.00 23.36 21.08 18.85 23.98 24.07 15.25%
DY 0.00 24.57 0.00 23.24 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.22 0.25 0.21 0.20 -3.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 -
Price 0.34 0.35 2.55 0.35 0.37 0.52 0.48 -
P/RPS 0.10 0.13 1.03 0.13 0.15 0.16 0.15 -23.62%
P/EPS 3.26 3.57 33.07 4.49 4.91 4.61 4.43 -18.44%
EY 30.68 28.00 3.02 22.29 20.38 21.67 22.56 22.67%
DY 0.00 24.57 0.00 24.57 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 1.47 0.21 0.23 0.23 0.22 -12.48%

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