[QL] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 25.45%
YoY- 16.15%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 292,023 262,792 232,336 227,289 166,099 133,218 116,623 16.52%
PBT 19,524 16,348 11,287 10,201 8,503 6,752 6,355 20.56%
Tax -2,312 -1,780 -2,323 -3,370 -2,622 -2,245 -2,441 -0.90%
NP 17,212 14,568 8,964 6,831 5,881 4,507 3,914 27.98%
-
NP to SH 15,445 13,724 8,964 6,831 5,881 4,507 3,914 25.69%
-
Tax Rate 11.84% 10.89% 20.58% 33.04% 30.84% 33.25% 38.41% -
Total Cost 274,811 248,224 223,372 220,458 160,218 128,711 112,709 16.00%
-
Net Worth 261,816 149,978 140,455 119,946 105,017 90,779 76,760 22.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,256 8,098 6,475 5,181 5,160 - - -
Div Payout % 92.31% 59.01% 72.24% 75.86% 87.76% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 261,816 149,978 140,455 119,946 105,017 90,779 76,760 22.67%
NOSH 220,014 149,978 149,899 59,973 60,010 39,991 39,979 32.85%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.89% 5.54% 3.86% 3.01% 3.54% 3.38% 3.36% -
ROE 5.90% 9.15% 6.38% 5.70% 5.60% 4.96% 5.10% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 132.73 175.22 154.99 378.98 276.78 333.12 291.71 -12.29%
EPS 7.02 6.86 5.98 4.55 9.80 11.27 9.79 -5.39%
DPS 6.48 5.40 4.32 8.64 8.60 0.00 0.00 -
NAPS 1.19 1.00 0.937 2.00 1.75 2.27 1.92 -7.65%
Adjusted Per Share Value based on latest NOSH - 59,973
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.00 7.20 6.36 6.23 4.55 3.65 3.19 16.55%
EPS 0.42 0.38 0.25 0.19 0.16 0.12 0.11 25.00%
DPS 0.39 0.22 0.18 0.14 0.14 0.00 0.00 -
NAPS 0.0717 0.0411 0.0385 0.0329 0.0288 0.0249 0.021 22.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.89 1.03 0.72 0.46 0.35 0.47 0.43 -
P/RPS 0.67 0.59 0.46 0.12 0.13 0.14 0.15 28.31%
P/EPS 12.68 11.26 12.04 4.04 3.57 4.17 4.39 19.32%
EY 7.89 8.88 8.31 24.76 28.00 23.98 22.77 -16.18%
DY 7.28 5.24 6.00 18.78 24.57 0.00 0.00 -
P/NAPS 0.75 1.03 0.77 0.23 0.20 0.21 0.22 22.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 22/11/05 23/11/04 29/12/03 28/11/02 06/11/01 20/11/00 -
Price 0.92 0.83 0.77 0.64 0.35 0.52 0.46 -
P/RPS 0.69 0.47 0.50 0.17 0.13 0.16 0.16 27.56%
P/EPS 13.11 9.07 12.88 5.62 3.57 4.61 4.70 18.63%
EY 7.63 11.02 7.77 17.80 28.00 21.67 21.28 -15.70%
DY 7.04 6.51 5.61 13.50 24.57 0.00 0.00 -
P/NAPS 0.77 0.83 0.82 0.32 0.20 0.23 0.24 21.43%

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