[QL] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.3%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 450,949 370,133 322,584 353,210 291,243 266,854 244,588 10.72%
PBT 44,397 40,014 28,554 28,239 23,149 17,132 13,223 22.35%
Tax -8,648 -6,340 -2,513 -2,802 -3,145 -2,801 -2,721 21.24%
NP 35,749 33,674 26,041 25,437 20,004 14,331 10,502 22.63%
-
NP to SH 33,136 31,387 23,755 23,615 18,192 12,962 10,502 21.09%
-
Tax Rate 19.48% 15.84% 8.80% 9.92% 13.59% 16.35% 20.58% -
Total Cost 415,200 336,459 296,543 327,773 271,239 252,523 234,086 10.01%
-
Net Worth 587,070 476,847 401,400 341,130 279,369 209,832 150,028 25.51%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 587,070 476,847 401,400 341,130 279,369 209,832 150,028 25.51%
NOSH 394,007 326,607 329,016 220,083 219,975 200,030 150,028 17.45%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.93% 9.10% 8.07% 7.20% 6.87% 5.37% 4.29% -
ROE 5.64% 6.58% 5.92% 6.92% 6.51% 6.18% 7.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 114.45 113.33 98.04 160.49 132.40 133.41 163.03 -5.72%
EPS 8.41 9.61 7.22 10.73 8.27 6.48 7.00 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.22 1.55 1.27 1.049 1.00 6.86%
Adjusted Per Share Value based on latest NOSH - 220,083
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.53 15.21 13.26 14.51 11.97 10.97 10.05 10.72%
EPS 1.36 1.29 0.98 0.97 0.75 0.53 0.43 21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2412 0.1959 0.1649 0.1402 0.1148 0.0862 0.0616 25.53%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.92 1.94 1.17 1.25 0.95 0.83 0.82 -
P/RPS 2.55 1.71 1.19 0.78 0.72 0.62 0.50 31.18%
P/EPS 34.72 20.19 16.20 11.65 11.49 12.81 11.71 19.84%
EY 2.88 4.95 6.17 8.58 8.71 7.81 8.54 -16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.33 0.96 0.81 0.75 0.79 0.82 15.62%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 -
Price 3.03 1.67 1.23 1.25 0.99 0.93 0.95 -
P/RPS 2.65 1.47 1.25 0.78 0.75 0.70 0.58 28.80%
P/EPS 36.03 17.38 17.04 11.65 11.97 14.35 13.57 17.66%
EY 2.78 5.75 5.87 8.58 8.35 6.97 7.37 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.14 1.01 0.81 0.78 0.89 0.95 13.48%

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