[QL] YoY Annualized Quarter 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- 1.51%
YoY- 27.75%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,776,751 1,476,396 1,397,905 1,306,825 1,118,519 1,010,545 941,585 11.15%
PBT 160,808 136,015 109,897 137,442 77,129 58,927 46,080 23.14%
Tax -27,010 -20,935 -13,220 -50,849 -8,545 -7,525 -9,962 18.07%
NP 133,798 115,080 96,677 86,593 68,584 51,402 36,118 24.37%
-
NP to SH 124,552 106,914 89,330 80,802 63,248 48,346 36,118 22.90%
-
Tax Rate 16.80% 15.39% 12.03% 37.00% 11.08% 12.77% 21.62% -
Total Cost 1,642,953 1,361,316 1,301,228 1,220,232 1,049,935 959,143 905,467 10.43%
-
Net Worth 697,783 250,536 348,252 360,844 296,980 228,485 159,741 27.84%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 33,699 29,359 22,997 14,301 16,058 10,918 6,449 31.71%
Div Payout % 27.06% 27.46% 25.74% 17.70% 25.39% 22.58% 17.86% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 697,783 250,536 348,252 360,844 296,980 228,485 159,741 27.84%
NOSH 792,936 391,463 328,539 220,027 219,985 202,199 149,991 31.96%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.53% 7.79% 6.92% 6.63% 6.13% 5.09% 3.84% -
ROE 17.85% 42.67% 25.65% 22.39% 21.30% 21.16% 22.61% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 224.07 377.15 425.49 593.94 508.45 499.78 627.76 -15.77%
EPS 15.71 13.65 22.66 24.49 28.75 23.91 18.06 -2.29%
DPS 4.25 7.50 7.00 6.50 7.30 5.40 4.30 -0.19%
NAPS 0.88 0.64 1.06 1.64 1.35 1.13 1.065 -3.12%
Adjusted Per Share Value based on latest NOSH - 219,958
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 48.75 40.51 38.36 35.86 30.69 27.73 25.84 11.15%
EPS 3.42 2.93 2.45 2.22 1.74 1.33 0.99 22.93%
DPS 0.92 0.81 0.63 0.39 0.44 0.30 0.18 31.22%
NAPS 0.1915 0.0687 0.0956 0.099 0.0815 0.0627 0.0438 27.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.10 1.73 1.23 1.24 0.93 0.88 0.94 -
P/RPS 1.38 0.46 0.29 0.21 0.18 0.18 0.15 44.72%
P/EPS 19.74 6.33 4.52 3.38 3.23 3.68 3.90 31.01%
EY 5.07 15.79 22.11 29.62 30.91 27.17 25.62 -23.65%
DY 1.37 4.34 5.69 5.24 7.85 6.14 4.57 -18.18%
P/NAPS 3.52 2.70 1.16 0.76 0.69 0.78 0.88 25.97%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 24/05/10 21/05/09 21/05/08 21/05/07 25/05/06 26/05/05 -
Price 3.34 1.86 1.33 1.43 1.05 0.89 0.92 -
P/RPS 1.49 0.49 0.31 0.24 0.21 0.18 0.15 46.59%
P/EPS 21.26 6.81 4.89 3.89 3.65 3.72 3.82 33.10%
EY 4.70 14.68 20.44 25.68 27.38 26.87 26.17 -24.87%
DY 1.27 4.03 5.26 4.55 6.95 6.07 4.67 -19.50%
P/NAPS 3.80 2.91 1.25 0.87 0.78 0.79 0.86 28.08%

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