[QL] YoY Cumulative 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- 127.19%
YoY- 18.85%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 504,997 457,305 427,487 314,738 260,255 222,936 17.75%
PBT 30,272 20,336 18,331 15,045 13,003 12,010 20.29%
Tax -3,959 -4,502 -6,055 -4,542 -4,166 -4,653 -3.17%
NP 26,313 15,834 12,276 10,503 8,837 7,357 29.01%
-
NP to SH 25,248 15,834 12,276 10,503 8,837 7,357 27.95%
-
Tax Rate 13.08% 22.14% 33.03% 30.19% 32.04% 38.74% -
Total Cost 478,684 441,471 415,211 304,235 251,418 215,579 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 8,100 6,477 5,184 5,158 - - -
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 16.83% 11.27% 10.23% 10.01% 9.73% 9.58% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 336.62 304.99 712.42 524.71 650.56 557.34 -9.58%
EPS 12.62 10.56 8.18 17.51 22.09 18.39 -7.25%
DPS 5.40 4.32 8.64 8.60 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 13.86 12.55 11.73 8.64 7.14 6.12 17.75%
EPS 0.69 0.43 0.34 0.29 0.24 0.20 28.08%
DPS 0.22 0.18 0.14 0.14 0.00 0.00 -
NAPS 0.0412 0.0386 0.0329 0.0288 0.0249 0.0211 14.31%
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 0.31 0.24 0.06 0.07 0.07 0.08 31.09%
P/EPS 6.12 6.82 2.25 2.00 2.13 2.34 21.18%
EY 16.34 14.67 44.47 50.03 47.00 42.77 -17.49%
DY 5.24 6.00 18.78 24.57 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 0.25 0.25 0.09 0.07 0.08 0.08 25.57%
P/EPS 4.93 7.29 3.13 2.00 2.35 2.50 14.53%
EY 20.28 13.71 31.97 50.03 42.48 39.98 -12.68%
DY 6.51 5.61 13.50 24.57 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