[QL] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 5.56%
YoY- 122.73%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 562,961 529,371 513,023 496,428 475,704 450,034 319,801 45.84%
PBT 26,732 26,607 26,467 26,070 25,474 24,229 17,588 32.22%
Tax -8,690 -8,925 -9,011 -9,207 -9,499 -8,448 -6,103 26.59%
NP 18,042 17,682 17,456 16,863 15,975 15,781 11,485 35.17%
-
NP to SH 18,042 17,682 17,456 16,863 15,975 15,781 11,485 35.17%
-
Tax Rate 32.51% 33.54% 34.05% 35.32% 37.29% 34.87% 34.70% -
Total Cost 544,919 511,689 495,567 479,565 459,729 434,253 308,316 46.23%
-
Net Worth 99,642 94,758 90,779 88,379 84,760 40,000 76,760 19.01%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 5,162 1,439 1,439 1,439 1,999 - - -
Div Payout % 28.61% 8.14% 8.25% 8.54% 12.51% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 99,642 94,758 90,779 88,379 84,760 40,000 76,760 19.01%
NOSH 60,025 59,973 39,991 39,990 39,981 40,000 39,979 31.15%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.20% 3.34% 3.40% 3.40% 3.36% 3.51% 3.59% -
ROE 18.11% 18.66% 19.23% 19.08% 18.85% 39.45% 14.96% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 937.87 882.68 1,282.84 1,241.36 1,189.81 1,125.09 799.91 11.20%
EPS 30.06 29.48 43.65 42.17 39.96 39.45 28.73 3.06%
DPS 8.60 2.40 3.60 3.60 5.00 0.00 0.00 -
NAPS 1.66 1.58 2.27 2.21 2.12 1.00 1.92 -9.25%
Adjusted Per Share Value based on latest NOSH - 39,990
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 23.13 21.75 21.08 20.40 19.55 18.49 13.14 45.83%
EPS 0.74 0.73 0.72 0.69 0.66 0.65 0.47 35.37%
DPS 0.21 0.06 0.06 0.06 0.08 0.00 0.00 -
NAPS 0.0409 0.0389 0.0373 0.0363 0.0348 0.0164 0.0315 19.03%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.37 0.40 0.47 0.45 0.44 0.46 0.43 -
P/RPS 0.04 0.05 0.04 0.04 0.04 0.04 0.05 -13.83%
P/EPS 1.23 1.36 1.08 1.07 1.10 1.17 1.50 -12.40%
EY 81.24 73.71 92.87 93.70 90.81 85.77 66.81 13.93%
DY 23.24 6.00 7.66 8.00 11.36 0.00 0.00 -
P/NAPS 0.22 0.25 0.21 0.20 0.21 0.46 0.22 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 27/03/01 20/11/00 -
Price 0.35 0.37 0.52 0.48 0.42 0.45 0.46 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.04 0.06 -23.70%
P/EPS 1.16 1.25 1.19 1.14 1.05 1.14 1.60 -19.31%
EY 85.88 79.68 83.94 87.85 95.13 87.67 62.45 23.68%
DY 24.57 6.49 6.92 7.50 11.90 0.00 0.00 -
P/NAPS 0.21 0.23 0.23 0.22 0.20 0.45 0.24 -8.52%

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