[QL] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 6.65%
YoY- 39.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,818,264 1,538,056 1,425,360 1,457,968 1,255,884 1,077,016 968,820 11.05%
PBT 144,800 132,716 109,316 107,404 74,140 61,652 55,704 17.25%
Tax -25,380 -19,892 -15,244 -14,216 -9,068 -7,840 -8,720 19.47%
NP 119,420 112,824 94,072 93,188 65,072 53,812 46,984 16.81%
-
NP to SH 111,168 107,188 89,264 86,176 61,700 49,456 46,104 15.79%
-
Tax Rate 17.53% 14.99% 13.94% 13.24% 12.23% 12.72% 15.65% -
Total Cost 1,698,844 1,425,232 1,331,288 1,364,780 1,190,812 1,023,204 921,836 10.72%
-
Net Worth 765,528 390,641 441,738 382,711 312,460 261,800 150,078 31.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 141,456 117,192 - - - - - -
Div Payout % 127.25% 109.33% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 765,528 390,641 441,738 382,711 312,460 261,800 150,078 31.18%
NOSH 832,095 390,641 327,214 329,923 220,042 220,000 150,078 33.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.57% 7.34% 6.60% 6.39% 5.18% 5.00% 4.85% -
ROE 14.52% 27.44% 20.21% 22.52% 19.75% 18.89% 30.72% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 218.52 393.73 435.60 441.91 570.75 489.55 645.54 -16.51%
EPS 13.36 13.72 27.28 26.12 28.04 22.48 23.04 -8.67%
DPS 17.00 30.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 1.35 1.16 1.42 1.19 1.00 -1.37%
Adjusted Per Share Value based on latest NOSH - 329,923
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 74.71 63.20 58.57 59.91 51.60 44.26 39.81 11.05%
EPS 4.57 4.40 3.67 3.54 2.54 2.03 1.89 15.84%
DPS 5.81 4.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3146 0.1605 0.1815 0.1573 0.1284 0.1076 0.0617 31.17%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.18 1.98 1.48 1.33 1.17 0.89 0.94 -
P/RPS 1.46 0.50 0.34 0.30 0.20 0.18 0.15 46.09%
P/EPS 23.80 7.22 5.43 5.09 4.17 3.96 3.06 40.73%
EY 4.20 13.86 18.43 19.64 23.97 25.26 32.68 -28.95%
DY 5.35 15.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 1.98 1.10 1.15 0.82 0.75 0.94 24.24%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 24/08/09 26/08/08 20/08/07 15/09/06 25/08/05 -
Price 2.98 2.30 1.62 1.37 1.11 0.90 1.05 -
P/RPS 1.36 0.58 0.37 0.31 0.19 0.18 0.16 42.83%
P/EPS 22.31 8.38 5.94 5.25 3.96 4.00 3.42 36.67%
EY 4.48 11.93 16.84 19.07 25.26 24.98 29.26 -26.84%
DY 5.70 13.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 2.30 1.20 1.18 0.78 0.76 1.05 20.64%

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