[QL] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 3.52%
YoY- 51.99%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 584,563 562,961 529,371 513,023 496,428 475,704 450,034 19.10%
PBT 27,024 26,732 26,607 26,467 26,070 25,474 24,229 7.57%
Tax -8,690 -8,690 -8,925 -9,011 -9,207 -9,499 -8,448 1.90%
NP 18,334 18,042 17,682 17,456 16,863 15,975 15,781 10.54%
-
NP to SH 18,334 18,042 17,682 17,456 16,863 15,975 15,781 10.54%
-
Tax Rate 32.16% 32.51% 33.54% 34.05% 35.32% 37.29% 34.87% -
Total Cost 566,229 544,919 511,689 495,567 479,565 459,729 434,253 19.41%
-
Net Worth 104,332 99,642 94,758 90,779 88,379 84,760 40,000 89.81%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,162 5,162 1,439 1,439 1,439 1,999 - -
Div Payout % 28.16% 28.61% 8.14% 8.25% 8.54% 12.51% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 104,332 99,642 94,758 90,779 88,379 84,760 40,000 89.81%
NOSH 59,961 60,025 59,973 39,991 39,990 39,981 40,000 31.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.14% 3.20% 3.34% 3.40% 3.40% 3.36% 3.51% -
ROE 17.57% 18.11% 18.66% 19.23% 19.08% 18.85% 39.45% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 974.90 937.87 882.68 1,282.84 1,241.36 1,189.81 1,125.09 -9.13%
EPS 30.58 30.06 29.48 43.65 42.17 39.96 39.45 -15.65%
DPS 8.61 8.60 2.40 3.60 3.60 5.00 0.00 -
NAPS 1.74 1.66 1.58 2.27 2.21 2.12 1.00 44.81%
Adjusted Per Share Value based on latest NOSH - 39,991
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 24.02 23.13 21.75 21.08 20.40 19.55 18.49 19.11%
EPS 0.75 0.74 0.73 0.72 0.69 0.66 0.65 10.03%
DPS 0.21 0.21 0.06 0.06 0.06 0.08 0.00 -
NAPS 0.0429 0.0409 0.0389 0.0373 0.0363 0.0348 0.0164 90.18%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.33 0.37 0.40 0.47 0.45 0.44 0.46 -
P/RPS 0.03 0.04 0.05 0.04 0.04 0.04 0.04 -17.49%
P/EPS 1.08 1.23 1.36 1.08 1.07 1.10 1.17 -5.21%
EY 92.66 81.24 73.71 92.87 93.70 90.81 85.77 5.30%
DY 26.09 23.24 6.00 7.66 8.00 11.36 0.00 -
P/NAPS 0.19 0.22 0.25 0.21 0.20 0.21 0.46 -44.62%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 27/03/01 -
Price 2.55 0.35 0.37 0.52 0.48 0.42 0.45 -
P/RPS 0.26 0.04 0.04 0.04 0.04 0.04 0.04 249.48%
P/EPS 8.34 1.16 1.25 1.19 1.14 1.05 1.14 278.23%
EY 11.99 85.88 79.68 83.94 87.85 95.13 87.67 -73.55%
DY 3.38 24.57 6.49 6.92 7.50 11.90 0.00 -
P/NAPS 1.47 0.21 0.23 0.23 0.22 0.20 0.45 120.63%

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