[QL] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 8.79%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 818,474 757,284 705,725 671,396 617,444 584,563 562,961 28.30%
PBT 34,782 33,084 31,496 31,483 28,775 27,024 26,732 19.16%
Tax -11,492 -10,744 -9,978 -10,042 -9,067 -8,690 -8,690 20.46%
NP 23,290 22,340 21,518 21,441 19,708 18,334 18,042 18.53%
-
NP to SH 23,290 22,340 21,518 21,441 19,708 18,334 18,042 18.53%
-
Tax Rate 33.04% 32.47% 31.68% 31.90% 31.51% 32.16% 32.51% -
Total Cost 795,184 734,944 684,207 649,955 597,736 566,229 544,919 28.62%
-
Net Worth 119,946 119,978 117,624 112,146 105,017 104,332 99,642 13.14%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,181 5,160 5,160 5,160 5,160 5,162 5,162 0.24%
Div Payout % 22.25% 23.10% 23.98% 24.07% 26.19% 28.16% 28.61% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 119,946 119,978 117,624 112,146 105,017 104,332 99,642 13.14%
NOSH 59,973 59,989 60,012 59,971 60,010 59,961 60,025 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.85% 2.95% 3.05% 3.19% 3.19% 3.14% 3.20% -
ROE 19.42% 18.62% 18.29% 19.12% 18.77% 17.57% 18.11% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,364.73 1,262.36 1,175.96 1,119.53 1,028.90 974.90 937.87 28.38%
EPS 38.83 37.24 35.86 35.75 32.84 30.58 30.06 18.59%
DPS 8.64 8.60 8.60 8.60 8.60 8.61 8.60 0.30%
NAPS 2.00 2.00 1.96 1.87 1.75 1.74 1.66 13.21%
Adjusted Per Share Value based on latest NOSH - 59,971
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.46 20.78 19.36 18.42 16.94 16.04 15.45 28.29%
EPS 0.64 0.61 0.59 0.59 0.54 0.50 0.50 17.87%
DPS 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.00%
NAPS 0.0329 0.0329 0.0323 0.0308 0.0288 0.0286 0.0273 13.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.46 0.37 0.35 0.35 0.35 0.33 0.37 -
P/RPS 0.03 0.03 0.03 0.03 0.03 0.03 0.04 -17.43%
P/EPS 1.18 0.99 0.98 0.98 1.07 1.08 1.23 -2.72%
EY 84.42 100.65 102.45 102.15 93.83 92.66 81.24 2.59%
DY 18.78 23.24 24.57 24.57 24.57 26.09 23.24 -13.23%
P/NAPS 0.23 0.19 0.18 0.19 0.20 0.19 0.22 3.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/12/03 25/08/03 29/05/03 25/02/03 28/11/02 23/08/02 20/05/02 -
Price 0.64 0.46 0.38 0.34 0.35 2.55 0.35 -
P/RPS 0.05 0.04 0.03 0.03 0.03 0.26 0.04 16.02%
P/EPS 1.65 1.24 1.06 0.95 1.07 8.34 1.16 26.45%
EY 60.68 80.96 94.36 105.15 93.83 11.99 85.88 -20.65%
DY 13.50 18.70 22.63 25.29 24.57 3.38 24.57 -32.89%
P/NAPS 0.32 0.23 0.19 0.18 0.20 1.47 0.21 32.38%

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