[QL] YoY Cumulative 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- 70.5%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 852,519 769,098 701,896 668,344 515,291 406,836 353,169 15.81%
PBT 58,085 47,405 33,558 31,253 24,535 19,784 18,651 20.83%
Tax -7,417 -6,761 -7,221 -10,323 -7,776 -6,424 -6,998 0.97%
NP 50,668 40,644 26,337 20,930 16,759 13,360 11,653 27.74%
-
NP to SH 45,999 38,211 26,337 20,930 16,759 13,360 11,653 25.70%
-
Tax Rate 12.77% 14.26% 21.52% 33.03% 31.69% 32.47% 37.52% -
Total Cost 801,851 728,454 675,559 647,414 498,532 393,476 341,516 15.27%
-
Net Worth 279,381 209,750 149,982 120,005 112,199 94,785 40,000 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 - 10,797 - - - - - -
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 40,000 38.23%
NOSH 219,985 199,952 149,982 60,002 59,999 59,991 40,000 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 16.46% 18.22% 17.56% 17.44% 14.94% 14.09% 29.13% -
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 387.53 384.64 467.98 1,113.85 858.82 678.16 882.92 -12.81%
EPS 20.91 19.11 13.17 13.95 27.93 22.27 19.42 1.23%
DPS 0.00 5.40 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 35.03 31.60 28.84 27.46 21.17 16.72 14.51 15.81%
EPS 1.89 1.57 1.08 0.86 0.69 0.55 0.48 25.64%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.0862 0.0616 0.0493 0.0461 0.0389 0.0164 38.28%
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 0.25 0.22 0.18 0.06 0.04 0.06 0.05 30.75%
P/EPS 4.54 4.34 4.67 1.86 1.25 1.80 1.58 19.22%
EY 22.01 23.02 21.41 53.66 79.80 55.68 63.33 -16.14%
DY 0.00 6.51 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 0.26 0.24 0.20 0.07 0.04 0.05 0.05 31.60%
P/EPS 4.73 4.87 5.41 2.09 1.22 1.66 1.54 20.55%
EY 21.12 20.55 18.48 47.78 82.15 60.19 64.74 -17.02%
DY 0.00 5.81 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