[QL] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 13.66%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,136,692 1,025,464 935,861 891,125 687,054 542,448 470,892 15.81%
PBT 77,446 63,206 44,744 41,670 32,713 26,378 24,868 20.83%
Tax -9,889 -9,014 -9,628 -13,764 -10,368 -8,565 -9,330 0.97%
NP 67,557 54,192 35,116 27,906 22,345 17,813 15,537 27.74%
-
NP to SH 61,332 50,948 35,116 27,906 22,345 17,813 15,537 25.70%
-
Tax Rate 12.77% 14.26% 21.52% 33.03% 31.69% 32.47% 37.52% -
Total Cost 1,069,134 971,272 900,745 863,218 664,709 524,634 455,354 15.27%
-
Net Worth 279,381 209,750 149,982 120,005 112,199 94,785 39,999 38.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 14,396 - - - - - -
Div Payout % - 28.26% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 279,381 209,750 149,982 120,005 112,199 94,785 39,999 38.23%
NOSH 219,985 199,952 149,982 60,002 59,999 59,991 39,999 32.84%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.94% 5.28% 3.75% 3.13% 3.25% 3.28% 3.30% -
ROE 21.95% 24.29% 23.41% 23.25% 19.92% 18.79% 38.84% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 516.71 512.85 623.98 1,485.14 1,145.09 904.22 1,177.23 -12.81%
EPS 27.88 25.48 17.56 18.60 37.24 29.69 25.89 1.24%
DPS 0.00 7.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.049 1.00 2.00 1.87 1.58 1.00 4.06%
Adjusted Per Share Value based on latest NOSH - 59,992
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.14 28.09 25.64 24.41 18.82 14.86 12.90 15.81%
EPS 1.68 1.40 0.96 0.76 0.61 0.49 0.43 25.48%
DPS 0.00 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0575 0.0411 0.0329 0.0307 0.026 0.011 38.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.95 0.83 0.82 0.65 0.35 0.40 0.46 -
P/RPS 0.18 0.16 0.13 0.04 0.03 0.04 0.04 28.47%
P/EPS 3.41 3.26 3.50 1.40 0.94 1.35 1.18 19.33%
EY 29.35 30.70 28.55 71.55 106.41 74.23 84.44 -16.14%
DY 0.00 8.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.82 0.33 0.19 0.25 0.46 8.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 21/02/02 27/03/01 -
Price 0.99 0.93 0.95 0.73 0.34 0.37 0.45 -
P/RPS 0.19 0.18 0.15 0.05 0.03 0.04 0.04 29.63%
P/EPS 3.55 3.65 4.06 1.57 0.91 1.25 1.16 20.48%
EY 28.16 27.40 24.65 63.71 109.54 80.25 86.32 -17.02%
DY 0.00 7.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.95 0.37 0.18 0.23 0.45 9.59%

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