[QL] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 0.9%
YoY- 45.08%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,438,262 1,299,929 1,136,692 1,025,464 935,861 891,125 687,054 13.09%
PBT 114,500 95,158 77,446 63,206 44,744 41,670 32,713 23.19%
Tax -12,118 -9,513 -9,889 -9,014 -9,628 -13,764 -10,368 2.63%
NP 102,381 85,645 67,557 54,192 35,116 27,906 22,345 28.84%
-
NP to SH 93,982 79,600 61,332 50,948 35,116 27,906 22,345 27.02%
-
Tax Rate 10.58% 10.00% 12.77% 14.26% 21.52% 33.03% 31.69% -
Total Cost 1,335,881 1,214,284 1,069,134 971,272 900,745 863,218 664,709 12.32%
-
Net Worth 401,092 340,954 279,381 209,750 149,982 120,005 112,199 23.63%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 14,396 - - - -
Div Payout % - - - 28.26% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 401,092 340,954 279,381 209,750 149,982 120,005 112,199 23.63%
NOSH 328,763 219,970 219,985 199,952 149,982 60,002 59,999 32.74%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.12% 6.59% 5.94% 5.28% 3.75% 3.13% 3.25% -
ROE 23.43% 23.35% 21.95% 24.29% 23.41% 23.25% 19.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 437.48 590.96 516.71 512.85 623.98 1,485.14 1,145.09 -14.80%
EPS 28.59 36.19 27.88 25.48 17.56 18.60 37.24 -4.30%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 1.22 1.55 1.27 1.049 1.00 2.00 1.87 -6.86%
Adjusted Per Share Value based on latest NOSH - 200,030
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.47 35.67 31.19 28.14 25.68 24.45 18.85 13.09%
EPS 2.58 2.18 1.68 1.40 0.96 0.77 0.61 27.14%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1101 0.0936 0.0767 0.0576 0.0412 0.0329 0.0308 23.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.17 1.25 0.95 0.83 0.82 0.65 0.35 -
P/RPS 0.27 0.21 0.18 0.16 0.13 0.04 0.03 44.17%
P/EPS 4.09 3.45 3.41 3.26 3.50 1.40 0.94 27.74%
EY 24.43 28.95 29.35 30.70 28.55 71.55 106.41 -21.73%
DY 0.00 0.00 0.00 8.67 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.75 0.79 0.82 0.33 0.19 30.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 1.23 1.25 0.99 0.93 0.95 0.73 0.34 -
P/RPS 0.28 0.21 0.19 0.18 0.15 0.05 0.03 45.05%
P/EPS 4.30 3.45 3.55 3.65 4.06 1.57 0.91 29.50%
EY 23.24 28.95 28.16 27.40 24.65 63.71 109.54 -22.75%
DY 0.00 0.00 0.00 7.74 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 0.78 0.89 0.95 0.37 0.18 33.26%

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