[QL] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 4.97%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,410,574 1,441,200 1,357,347 1,306,826 1,240,947 1,178,980 1,163,236 13.64%
PBT 110,328 110,013 104,136 95,820 90,412 85,322 80,252 23.51%
Tax -11,211 -11,500 -10,544 -9,257 -8,262 -8,605 -8,852 16.97%
NP 99,117 98,513 93,592 86,563 82,150 76,717 71,400 24.31%
-
NP to SH 91,560 91,420 86,891 80,772 76,949 71,526 66,311 23.87%
-
Tax Rate 10.16% 10.45% 10.13% 9.66% 9.14% 10.09% 11.03% -
Total Cost 1,311,457 1,342,687 1,263,755 1,220,263 1,158,797 1,102,263 1,091,836 12.93%
-
Net Worth 401,400 384,740 382,711 219,958 220,083 220,021 220,042 49.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,297 14,297 14,297 14,297 16,059 16,059 16,059 -7.42%
Div Payout % 15.62% 15.64% 16.45% 17.70% 20.87% 22.45% 24.22% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 401,400 384,740 382,711 219,958 220,083 220,021 220,042 49.02%
NOSH 329,016 328,838 329,923 219,958 220,083 220,021 220,042 30.60%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.03% 6.84% 6.90% 6.62% 6.62% 6.51% 6.14% -
ROE 22.81% 23.76% 22.70% 36.72% 34.96% 32.51% 30.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 428.72 438.27 411.41 594.12 563.85 535.85 528.64 -12.98%
EPS 27.83 27.80 26.34 36.72 34.96 32.51 30.14 -5.15%
DPS 4.35 4.35 4.33 6.50 7.30 7.30 7.30 -29.07%
NAPS 1.22 1.17 1.16 1.00 1.00 1.00 1.00 14.10%
Adjusted Per Share Value based on latest NOSH - 219,958
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 57.96 59.22 55.77 53.70 50.99 48.44 47.80 13.64%
EPS 3.76 3.76 3.57 3.32 3.16 2.94 2.72 23.97%
DPS 0.59 0.59 0.59 0.59 0.66 0.66 0.66 -7.17%
NAPS 0.1649 0.1581 0.1573 0.0904 0.0904 0.0904 0.0904 49.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.17 1.31 1.33 1.24 1.25 1.17 1.17 -
P/RPS 0.27 0.30 0.32 0.21 0.22 0.22 0.22 14.55%
P/EPS 4.20 4.71 5.05 3.38 3.58 3.60 3.88 5.40%
EY 23.78 21.22 19.80 29.61 27.97 27.79 25.76 -5.16%
DY 3.71 3.32 3.26 5.24 5.84 6.24 6.24 -29.18%
P/NAPS 0.96 1.12 1.15 1.24 1.25 1.17 1.17 -12.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 19/11/08 26/08/08 21/05/08 21/02/08 19/12/07 20/08/07 -
Price 1.23 1.17 1.37 1.43 1.25 1.22 1.11 -
P/RPS 0.29 0.27 0.33 0.24 0.22 0.23 0.21 23.88%
P/EPS 4.42 4.21 5.20 3.89 3.58 3.75 3.68 12.92%
EY 22.62 23.76 19.22 25.68 27.97 26.65 27.15 -11.40%
DY 3.53 3.72 3.16 4.55 5.84 5.98 6.58 -33.85%
P/NAPS 1.01 1.00 1.18 1.43 1.25 1.22 1.11 -6.07%

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