[QL] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 7.49%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 757,284 705,725 671,396 617,444 584,563 562,961 529,371 27.04%
PBT 33,084 31,496 31,483 28,775 27,024 26,732 26,607 15.67%
Tax -10,744 -9,978 -10,042 -9,067 -8,690 -8,690 -8,925 13.20%
NP 22,340 21,518 21,441 19,708 18,334 18,042 17,682 16.91%
-
NP to SH 22,340 21,518 21,441 19,708 18,334 18,042 17,682 16.91%
-
Tax Rate 32.47% 31.68% 31.90% 31.51% 32.16% 32.51% 33.54% -
Total Cost 734,944 684,207 649,955 597,736 566,229 544,919 511,689 27.38%
-
Net Worth 119,978 117,624 112,146 105,017 104,332 99,642 94,758 17.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,160 5,160 5,160 5,160 5,162 5,162 1,439 134.82%
Div Payout % 23.10% 23.98% 24.07% 26.19% 28.16% 28.61% 8.14% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 119,978 117,624 112,146 105,017 104,332 99,642 94,758 17.08%
NOSH 59,989 60,012 59,971 60,010 59,961 60,025 59,973 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.95% 3.05% 3.19% 3.19% 3.14% 3.20% 3.34% -
ROE 18.62% 18.29% 19.12% 18.77% 17.57% 18.11% 18.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,262.36 1,175.96 1,119.53 1,028.90 974.90 937.87 882.68 27.01%
EPS 37.24 35.86 35.75 32.84 30.58 30.06 29.48 16.90%
DPS 8.60 8.60 8.60 8.60 8.61 8.60 2.40 134.71%
NAPS 2.00 1.96 1.87 1.75 1.74 1.66 1.58 17.06%
Adjusted Per Share Value based on latest NOSH - 60,010
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.12 29.00 27.59 25.37 24.02 23.13 21.75 27.05%
EPS 0.92 0.88 0.88 0.81 0.75 0.74 0.73 16.72%
DPS 0.21 0.21 0.21 0.21 0.21 0.21 0.06 131.05%
NAPS 0.0493 0.0483 0.0461 0.0432 0.0429 0.0409 0.0389 17.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.37 0.35 0.35 0.35 0.33 0.37 0.40 -
P/RPS 0.03 0.03 0.03 0.03 0.03 0.04 0.05 -28.92%
P/EPS 0.99 0.98 0.98 1.07 1.08 1.23 1.36 -19.12%
EY 100.65 102.45 102.15 93.83 92.66 81.24 73.71 23.15%
DY 23.24 24.57 24.57 24.57 26.09 23.24 6.00 147.24%
P/NAPS 0.19 0.18 0.19 0.20 0.19 0.22 0.25 -16.76%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 -
Price 0.46 0.38 0.34 0.35 2.55 0.35 0.37 -
P/RPS 0.04 0.03 0.03 0.03 0.26 0.04 0.04 0.00%
P/EPS 1.24 1.06 0.95 1.07 8.34 1.16 1.25 -0.53%
EY 80.96 94.36 105.15 93.83 11.99 85.88 79.68 1.07%
DY 18.70 22.63 25.29 24.57 3.38 24.57 6.49 102.88%
P/NAPS 0.23 0.19 0.18 0.20 1.47 0.21 0.23 0.00%

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