[QL] YoY 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- 26.67%
YoY- 38.34%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 291,243 266,854 244,588 240,857 200,533 146,581 130,233 14.34%
PBT 23,149 17,132 13,223 12,921 9,489 6,781 6,641 23.12%
Tax -3,145 -2,801 -2,721 -4,268 -3,234 -2,259 -2,345 5.01%
NP 20,004 14,331 10,502 8,653 6,255 4,522 4,296 29.20%
-
NP to SH 18,192 12,962 10,502 8,653 6,255 4,522 4,296 27.18%
-
Tax Rate 13.59% 16.35% 20.58% 33.03% 34.08% 33.31% 35.31% -
Total Cost 271,239 252,523 234,086 232,204 194,278 142,059 125,937 13.63%
-
Net Worth 279,369 209,832 150,028 119,985 112,146 94,758 79,600 23.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 279,369 209,832 150,028 119,985 112,146 94,758 79,600 23.26%
NOSH 219,975 200,030 150,028 59,992 59,971 59,973 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 6.87% 5.37% 4.29% 3.59% 3.12% 3.08% 3.30% -
ROE 6.51% 6.18% 7.00% 7.21% 5.58% 4.77% 5.40% -
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 132.40 133.41 163.03 401.48 334.38 244.41 325.58 -13.92%
EPS 8.27 6.48 7.00 5.77 10.43 7.54 10.74 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.049 1.00 2.00 1.87 1.58 1.99 -7.20%
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 11.97 10.97 10.05 9.90 8.24 6.02 5.35 14.35%
EPS 0.75 0.53 0.43 0.36 0.26 0.19 0.18 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.0862 0.0616 0.0493 0.0461 0.0389 0.0327 23.27%
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 0.72 0.62 0.50 0.16 0.10 0.16 0.14 31.36%
P/EPS 11.49 12.81 11.71 4.51 3.36 5.31 4.28 17.88%
EY 8.71 7.81 8.54 22.19 29.80 18.85 23.35 -15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.82 0.33 0.19 0.25 0.23 21.76%
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 0.75 0.70 0.58 0.18 0.10 0.15 0.14 32.26%
P/EPS 11.97 14.35 13.57 5.06 3.26 4.91 4.19 19.10%
EY 8.35 6.97 7.37 19.76 30.68 20.38 23.87 -16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.95 0.37 0.18 0.23 0.23 22.56%

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