[QL] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 2.04%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 671,396 617,444 584,563 562,961 529,371 513,023 496,428 22.22%
PBT 31,483 28,775 27,024 26,732 26,607 26,467 26,070 13.36%
Tax -10,042 -9,067 -8,690 -8,690 -8,925 -9,011 -9,207 5.94%
NP 21,441 19,708 18,334 18,042 17,682 17,456 16,863 17.31%
-
NP to SH 21,441 19,708 18,334 18,042 17,682 17,456 16,863 17.31%
-
Tax Rate 31.90% 31.51% 32.16% 32.51% 33.54% 34.05% 35.32% -
Total Cost 649,955 597,736 566,229 544,919 511,689 495,567 479,565 22.40%
-
Net Worth 112,146 105,017 104,332 99,642 94,758 90,779 88,379 17.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,160 5,160 5,162 5,162 1,439 1,439 1,439 133.73%
Div Payout % 24.07% 26.19% 28.16% 28.61% 8.14% 8.25% 8.54% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 112,146 105,017 104,332 99,642 94,758 90,779 88,379 17.15%
NOSH 59,971 60,010 59,961 60,025 59,973 39,991 39,990 30.92%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.19% 3.19% 3.14% 3.20% 3.34% 3.40% 3.40% -
ROE 19.12% 18.77% 17.57% 18.11% 18.66% 19.23% 19.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,119.53 1,028.90 974.90 937.87 882.68 1,282.84 1,241.36 -6.63%
EPS 35.75 32.84 30.58 30.06 29.48 43.65 42.17 -10.39%
DPS 8.60 8.60 8.61 8.60 2.40 3.60 3.60 78.41%
NAPS 1.87 1.75 1.74 1.66 1.58 2.27 2.21 -10.51%
Adjusted Per Share Value based on latest NOSH - 60,025
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.42 16.94 16.04 15.45 14.53 14.08 13.62 22.22%
EPS 0.59 0.54 0.50 0.50 0.49 0.48 0.46 17.99%
DPS 0.14 0.14 0.14 0.14 0.04 0.04 0.04 129.99%
NAPS 0.0308 0.0288 0.0286 0.0273 0.026 0.0249 0.0243 17.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.35 0.35 0.33 0.37 0.40 0.47 0.45 -
P/RPS 0.03 0.03 0.03 0.04 0.05 0.04 0.04 -17.40%
P/EPS 0.98 1.07 1.08 1.23 1.36 1.08 1.07 -5.67%
EY 102.15 93.83 92.66 81.24 73.71 92.87 93.70 5.90%
DY 24.57 24.57 26.09 23.24 6.00 7.66 8.00 110.85%
P/NAPS 0.19 0.20 0.19 0.22 0.25 0.21 0.20 -3.35%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 23/08/02 20/05/02 21/02/02 06/11/01 28/08/01 -
Price 0.34 0.35 2.55 0.35 0.37 0.52 0.48 -
P/RPS 0.03 0.03 0.26 0.04 0.04 0.04 0.04 -17.40%
P/EPS 0.95 1.07 8.34 1.16 1.25 1.19 1.14 -11.41%
EY 105.15 93.83 11.99 85.88 79.68 83.94 87.85 12.69%
DY 25.29 24.57 3.38 24.57 6.49 6.92 7.50 124.36%
P/NAPS 0.18 0.20 1.47 0.21 0.23 0.23 0.22 -12.48%

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