[QL] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 37.5%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,476,396 1,397,905 1,306,825 1,118,519 1,010,545 941,585 899,541 8.60%
PBT 136,015 109,897 137,442 77,129 58,927 46,080 40,151 22.53%
Tax -20,935 -13,220 -50,849 -8,545 -7,525 -9,962 -13,262 7.90%
NP 115,080 96,677 86,593 68,584 51,402 36,118 26,889 27.40%
-
NP to SH 106,914 89,330 80,802 63,248 48,346 36,118 26,889 25.85%
-
Tax Rate 15.39% 12.03% 37.00% 11.08% 12.77% 21.62% 33.03% -
Total Cost 1,361,316 1,301,228 1,220,232 1,049,935 959,143 905,467 872,652 7.68%
-
Net Worth 250,536 348,252 360,844 296,980 228,485 159,741 131,418 11.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 29,359 22,997 14,301 16,058 10,918 6,449 - -
Div Payout % 27.46% 25.74% 17.70% 25.39% 22.58% 17.86% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 250,536 348,252 360,844 296,980 228,485 159,741 131,418 11.34%
NOSH 391,463 328,539 220,027 219,985 202,199 149,991 150,000 17.32%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.79% 6.92% 6.63% 6.13% 5.09% 3.84% 2.99% -
ROE 42.67% 25.65% 22.39% 21.30% 21.16% 22.61% 20.46% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 377.15 425.49 593.94 508.45 499.78 627.76 1,499.71 -20.54%
EPS 13.65 22.66 24.49 28.75 23.91 18.06 17.93 -4.44%
DPS 7.50 7.00 6.50 7.30 5.40 4.30 0.00 -
NAPS 0.64 1.06 1.64 1.35 1.13 1.065 2.191 -18.53%
Adjusted Per Share Value based on latest NOSH - 219,986
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 60.67 57.44 53.70 45.96 41.52 38.69 36.96 8.60%
EPS 4.39 3.67 3.32 2.60 1.99 1.48 1.10 25.93%
DPS 1.21 0.94 0.59 0.66 0.45 0.27 0.00 -
NAPS 0.1029 0.1431 0.1483 0.122 0.0939 0.0656 0.054 11.33%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.73 1.23 1.24 0.93 0.88 0.94 0.81 -
P/RPS 0.46 0.29 0.21 0.18 0.18 0.15 0.05 44.72%
P/EPS 6.33 4.52 3.38 3.23 3.68 3.90 1.81 23.19%
EY 15.79 22.11 29.62 30.91 27.17 25.62 55.34 -18.85%
DY 4.34 5.69 5.24 7.85 6.14 4.57 0.00 -
P/NAPS 2.70 1.16 0.76 0.69 0.78 0.88 0.37 39.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 21/05/09 21/05/08 21/05/07 25/05/06 26/05/05 28/05/04 -
Price 1.86 1.33 1.43 1.05 0.89 0.92 0.77 -
P/RPS 0.49 0.31 0.24 0.21 0.18 0.15 0.05 46.26%
P/EPS 6.81 4.89 3.89 3.65 3.72 3.82 1.72 25.76%
EY 14.68 20.44 25.68 27.38 26.87 26.17 58.22 -20.50%
DY 4.03 5.26 4.55 6.95 6.07 4.67 0.00 -
P/NAPS 2.91 1.25 0.87 0.78 0.79 0.86 0.35 42.30%

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