[QL] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 119.05%
YoY- 59.45%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 756,112 621,738 561,277 504,997 457,305 427,487 314,738 15.71%
PBT 57,322 43,130 34,936 30,272 20,336 18,331 15,045 24.94%
Tax -6,576 -4,332 -4,271 -3,959 -4,502 -6,055 -4,542 6.35%
NP 50,746 38,798 30,665 26,313 15,834 12,276 10,503 29.99%
-
NP to SH 46,733 36,086 27,809 25,248 15,834 12,276 10,503 28.21%
-
Tax Rate 11.47% 10.04% 12.23% 13.08% 22.14% 33.03% 30.19% -
Total Cost 705,366 582,940 530,612 478,684 441,471 415,211 304,235 15.03%
-
Net Worth 384,782 316,852 261,809 150,017 140,496 120,009 104,970 24.14%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 14,256 8,100 6,477 5,184 5,158 -
Div Payout % - - 51.27% 32.09% 40.91% 42.23% 49.11% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 384,782 316,852 261,809 150,017 140,496 120,009 104,970 24.14%
NOSH 328,874 220,036 220,007 150,017 149,943 60,004 59,982 32.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.71% 6.24% 5.46% 5.21% 3.46% 2.87% 3.34% -
ROE 12.15% 11.39% 10.62% 16.83% 11.27% 10.23% 10.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 229.91 282.56 255.12 336.62 304.99 712.42 524.71 -12.83%
EPS 14.21 16.40 12.64 12.62 10.56 8.18 17.51 -3.41%
DPS 0.00 0.00 6.48 5.40 4.32 8.64 8.60 -
NAPS 1.17 1.44 1.19 1.00 0.937 2.00 1.75 -6.48%
Adjusted Per Share Value based on latest NOSH - 149,978
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.07 25.55 23.06 20.75 18.79 17.57 12.93 15.71%
EPS 1.92 1.48 1.14 1.04 0.65 0.50 0.43 28.29%
DPS 0.00 0.00 0.59 0.33 0.27 0.21 0.21 -
NAPS 0.1581 0.1302 0.1076 0.0616 0.0577 0.0493 0.0431 24.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.31 1.17 0.89 1.03 0.72 0.46 0.35 -
P/RPS 0.57 0.41 0.35 0.31 0.24 0.06 0.07 41.79%
P/EPS 9.22 7.13 7.04 6.12 6.82 2.25 2.00 28.97%
EY 10.85 14.02 14.20 16.34 14.67 44.47 50.03 -22.47%
DY 0.00 0.00 7.28 5.24 6.00 18.78 24.57 -
P/NAPS 1.12 0.81 0.75 1.03 0.77 0.23 0.20 33.22%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 29/12/03 28/11/02 -
Price 1.17 1.22 0.92 0.83 0.77 0.64 0.35 -
P/RPS 0.51 0.43 0.36 0.25 0.25 0.09 0.07 39.19%
P/EPS 8.23 7.44 7.28 4.93 7.29 3.13 2.00 26.56%
EY 12.15 13.44 13.74 20.28 13.71 31.97 50.03 -20.99%
DY 0.00 0.00 7.04 6.51 5.61 13.50 24.57 -
P/NAPS 1.00 0.85 0.77 0.83 0.82 0.32 0.20 30.73%

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