[QL] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 13.6%
YoY- 18.85%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,009,994 914,610 854,974 629,476 520,510 445,872 17.75%
PBT 60,544 40,672 36,662 30,090 26,006 24,020 20.29%
Tax -7,918 -9,004 -12,110 -9,084 -8,332 -9,306 -3.17%
NP 52,626 31,668 24,552 21,006 17,674 14,714 29.01%
-
NP to SH 50,496 31,668 24,552 21,006 17,674 14,714 27.95%
-
Tax Rate 13.08% 22.14% 33.03% 30.19% 32.04% 38.74% -
Total Cost 957,368 882,942 830,422 608,470 502,836 431,158 17.28%
-
Net Worth 150,017 140,496 120,009 104,970 90,810 76,800 14.32%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 16,201 12,955 10,368 10,317 - - -
Div Payout % 32.09% 40.91% 42.23% 49.11% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 150,017 140,496 120,009 104,970 90,810 76,800 14.32%
NOSH 150,017 149,943 60,004 59,982 40,004 40,000 30.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.21% 3.46% 2.87% 3.34% 3.40% 3.30% -
ROE 33.66% 22.54% 20.46% 20.01% 19.46% 19.16% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 673.25 609.97 1,424.84 1,049.43 1,301.13 1,114.68 -9.58%
EPS 25.24 21.12 16.36 35.02 44.18 36.78 -7.25%
DPS 10.80 8.64 17.28 17.20 0.00 0.00 -
NAPS 1.00 0.937 2.00 1.75 2.27 1.92 -12.22%
Adjusted Per Share Value based on latest NOSH - 60,010
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.50 37.58 35.13 25.87 21.39 18.32 17.75%
EPS 2.07 1.30 1.01 0.86 0.73 0.60 28.08%
DPS 0.67 0.53 0.43 0.42 0.00 0.00 -
NAPS 0.0616 0.0577 0.0493 0.0431 0.0373 0.0316 14.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.03 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.15 0.12 0.03 0.03 0.04 0.04 30.23%
P/EPS 3.06 3.41 1.12 1.00 1.06 1.17 21.18%
EY 32.68 29.33 88.95 100.06 94.00 85.55 -17.49%
DY 10.49 12.00 37.57 49.14 0.00 0.00 -
P/NAPS 1.03 0.77 0.23 0.20 0.21 0.22 36.14%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.83 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.12 0.13 0.04 0.03 0.04 0.04 24.55%
P/EPS 2.47 3.65 1.56 1.00 1.18 1.25 14.58%
EY 40.55 27.43 63.93 100.06 84.96 79.97 -12.69%
DY 13.01 11.22 27.00 49.14 0.00 0.00 -
P/NAPS 0.83 0.82 0.32 0.20 0.23 0.24 28.14%

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