[QL] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 1.62%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 705,725 671,396 617,444 584,563 562,961 529,371 513,023 23.71%
PBT 31,496 31,483 28,775 27,024 26,732 26,607 26,467 12.30%
Tax -9,978 -10,042 -9,067 -8,690 -8,690 -8,925 -9,011 7.03%
NP 21,518 21,441 19,708 18,334 18,042 17,682 17,456 14.98%
-
NP to SH 21,518 21,441 19,708 18,334 18,042 17,682 17,456 14.98%
-
Tax Rate 31.68% 31.90% 31.51% 32.16% 32.51% 33.54% 34.05% -
Total Cost 684,207 649,955 597,736 566,229 544,919 511,689 495,567 24.01%
-
Net Worth 117,624 112,146 105,017 104,332 99,642 94,758 90,779 18.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,160 5,160 5,160 5,162 5,162 1,439 1,439 134.45%
Div Payout % 23.98% 24.07% 26.19% 28.16% 28.61% 8.14% 8.25% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 117,624 112,146 105,017 104,332 99,642 94,758 90,779 18.87%
NOSH 60,012 59,971 60,010 59,961 60,025 59,973 39,991 31.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.05% 3.19% 3.19% 3.14% 3.20% 3.34% 3.40% -
ROE 18.29% 19.12% 18.77% 17.57% 18.11% 18.66% 19.23% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,175.96 1,119.53 1,028.90 974.90 937.87 882.68 1,282.84 -5.63%
EPS 35.86 35.75 32.84 30.58 30.06 29.48 43.65 -12.29%
DPS 8.60 8.60 8.60 8.61 8.60 2.40 3.60 78.79%
NAPS 1.96 1.87 1.75 1.74 1.66 1.58 2.27 -9.33%
Adjusted Per Share Value based on latest NOSH - 59,961
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 29.00 27.59 25.37 24.02 23.13 21.75 21.08 23.71%
EPS 0.88 0.88 0.81 0.75 0.74 0.73 0.72 14.32%
DPS 0.21 0.21 0.21 0.21 0.21 0.06 0.06 130.69%
NAPS 0.0483 0.0461 0.0432 0.0429 0.0409 0.0389 0.0373 18.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.35 0.35 0.35 0.33 0.37 0.40 0.47 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.05 0.04 -17.46%
P/EPS 0.98 0.98 1.07 1.08 1.23 1.36 1.08 -6.27%
EY 102.45 102.15 93.83 92.66 81.24 73.71 92.87 6.77%
DY 24.57 24.57 24.57 26.09 23.24 6.00 7.66 117.65%
P/NAPS 0.18 0.19 0.20 0.19 0.22 0.25 0.21 -9.77%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 -
Price 0.38 0.34 0.35 2.55 0.35 0.37 0.52 -
P/RPS 0.03 0.03 0.03 0.26 0.04 0.04 0.04 -17.46%
P/EPS 1.06 0.95 1.07 8.34 1.16 1.25 1.19 -7.42%
EY 94.36 105.15 93.83 11.99 85.88 79.68 83.94 8.12%
DY 22.63 25.29 24.57 3.38 24.57 6.49 6.92 120.47%
P/NAPS 0.19 0.18 0.20 1.47 0.21 0.23 0.23 -11.96%

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