[QL] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 66.33%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 974,947 852,519 769,098 701,896 668,344 515,291 406,836 15.67%
PBT 71,369 58,085 47,405 33,558 31,253 24,535 19,784 23.82%
Tax -7,135 -7,417 -6,761 -7,221 -10,323 -7,776 -6,424 1.76%
NP 64,234 50,668 40,644 26,337 20,930 16,759 13,360 29.89%
-
NP to SH 59,700 45,999 38,211 26,337 20,930 16,759 13,360 28.32%
-
Tax Rate 10.00% 12.77% 14.26% 21.52% 33.03% 31.69% 32.47% -
Total Cost 910,713 801,851 728,454 675,559 647,414 498,532 393,476 15.00%
-
Net Worth 340,954 279,381 209,750 149,982 120,005 112,199 94,785 23.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 10,797 - - - - -
Div Payout % - - 28.26% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 340,954 279,381 209,750 149,982 120,005 112,199 94,785 23.77%
NOSH 219,970 219,985 199,952 149,982 60,002 59,999 59,991 24.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.59% 5.94% 5.28% 3.75% 3.13% 3.25% 3.28% -
ROE 17.51% 16.46% 18.22% 17.56% 17.44% 14.94% 14.09% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 443.22 387.53 384.64 467.98 1,113.85 858.82 678.16 -6.84%
EPS 27.14 20.91 19.11 13.17 13.95 27.93 22.27 3.34%
DPS 0.00 0.00 5.40 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.27 1.049 1.00 2.00 1.87 1.58 -0.31%
Adjusted Per Share Value based on latest NOSH - 150,028
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 40.06 35.03 31.60 28.84 27.46 21.17 16.72 15.66%
EPS 2.45 1.89 1.57 1.08 0.86 0.69 0.55 28.25%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1148 0.0862 0.0616 0.0493 0.0461 0.0389 23.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.25 0.95 0.83 0.82 0.65 0.35 0.40 -
P/RPS 0.28 0.25 0.22 0.18 0.06 0.04 0.06 29.25%
P/EPS 4.61 4.54 4.34 4.67 1.86 1.25 1.80 16.96%
EY 21.71 22.01 23.02 21.41 53.66 79.80 55.68 -14.52%
DY 0.00 0.00 6.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.79 0.82 0.33 0.19 0.25 21.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 21/02/02 -
Price 1.25 0.99 0.93 0.95 0.73 0.34 0.37 -
P/RPS 0.28 0.26 0.24 0.20 0.07 0.04 0.05 33.24%
P/EPS 4.61 4.73 4.87 5.41 2.09 1.22 1.66 18.54%
EY 21.71 21.12 20.55 18.48 47.78 82.15 60.19 -15.62%
DY 0.00 0.00 5.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.89 0.95 0.37 0.18 0.23 23.33%

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