[QL] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 1.29%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 617,444 584,563 562,961 529,371 513,023 496,428 475,704 18.97%
PBT 28,775 27,024 26,732 26,607 26,467 26,070 25,474 8.45%
Tax -9,067 -8,690 -8,690 -8,925 -9,011 -9,207 -9,499 -3.05%
NP 19,708 18,334 18,042 17,682 17,456 16,863 15,975 15.01%
-
NP to SH 19,708 18,334 18,042 17,682 17,456 16,863 15,975 15.01%
-
Tax Rate 31.51% 32.16% 32.51% 33.54% 34.05% 35.32% 37.29% -
Total Cost 597,736 566,229 544,919 511,689 495,567 479,565 459,729 19.10%
-
Net Worth 105,017 104,332 99,642 94,758 90,779 88,379 84,760 15.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,160 5,162 5,162 1,439 1,439 1,439 1,999 88.06%
Div Payout % 26.19% 28.16% 28.61% 8.14% 8.25% 8.54% 12.51% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 105,017 104,332 99,642 94,758 90,779 88,379 84,760 15.34%
NOSH 60,010 59,961 60,025 59,973 39,991 39,990 39,981 31.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.19% 3.14% 3.20% 3.34% 3.40% 3.40% 3.36% -
ROE 18.77% 17.57% 18.11% 18.66% 19.23% 19.08% 18.85% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,028.90 974.90 937.87 882.68 1,282.84 1,241.36 1,189.81 -9.22%
EPS 32.84 30.58 30.06 29.48 43.65 42.17 39.96 -12.25%
DPS 8.60 8.61 8.60 2.40 3.60 3.60 5.00 43.50%
NAPS 1.75 1.74 1.66 1.58 2.27 2.21 2.12 -11.99%
Adjusted Per Share Value based on latest NOSH - 59,973
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.94 16.04 15.45 14.53 14.08 13.62 13.05 18.97%
EPS 0.54 0.50 0.50 0.49 0.48 0.46 0.44 14.61%
DPS 0.14 0.14 0.14 0.04 0.04 0.04 0.05 98.53%
NAPS 0.0288 0.0286 0.0273 0.026 0.0249 0.0243 0.0233 15.16%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.35 0.33 0.37 0.40 0.47 0.45 0.44 -
P/RPS 0.03 0.03 0.04 0.05 0.04 0.04 0.04 -17.43%
P/EPS 1.07 1.08 1.23 1.36 1.08 1.07 1.10 -1.82%
EY 93.83 92.66 81.24 73.71 92.87 93.70 90.81 2.20%
DY 24.57 26.09 23.24 6.00 7.66 8.00 11.36 67.16%
P/NAPS 0.20 0.19 0.22 0.25 0.21 0.20 0.21 -3.19%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 31/05/01 -
Price 0.35 2.55 0.35 0.37 0.52 0.48 0.42 -
P/RPS 0.03 0.26 0.04 0.04 0.04 0.04 0.04 -17.43%
P/EPS 1.07 8.34 1.16 1.25 1.19 1.14 1.05 1.26%
EY 93.83 11.99 85.88 79.68 83.94 87.85 95.13 -0.91%
DY 24.57 3.38 24.57 6.49 6.92 7.50 11.90 62.07%
P/NAPS 0.20 1.47 0.21 0.23 0.23 0.22 0.20 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