[QL] YoY TTM Result on 30-Jun-2001 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 5.56%
YoY- 122.73%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 924,312 757,284 584,563 496,428 203,178 46.00%
PBT 41,069 33,084 27,024 26,070 11,233 38.24%
Tax -12,756 -10,744 -8,690 -9,207 -3,662 36.58%
NP 28,313 22,340 18,334 16,863 7,571 39.03%
-
NP to SH 28,313 22,340 18,334 16,863 7,571 39.03%
-
Tax Rate 31.06% 32.47% 32.16% 35.32% 32.60% -
Total Cost 895,999 734,944 566,229 479,565 195,607 46.25%
-
Net Worth 138,000 119,978 104,332 88,379 72,800 17.32%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,181 5,160 5,162 1,439 - -
Div Payout % 18.30% 23.10% 28.16% 8.54% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 138,000 119,978 104,332 88,379 72,800 17.32%
NOSH 150,000 59,989 59,961 39,990 40,000 39.12%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.06% 2.95% 3.14% 3.40% 3.73% -
ROE 20.52% 18.62% 17.57% 19.08% 10.40% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 616.21 1,262.36 974.90 1,241.36 507.94 4.94%
EPS 18.88 37.24 30.58 42.17 18.93 -0.06%
DPS 3.45 8.60 8.61 3.60 0.00 -
NAPS 0.92 2.00 1.74 2.21 1.82 -15.67%
Adjusted Per Share Value based on latest NOSH - 39,990
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.32 20.74 16.01 13.60 5.57 45.97%
EPS 0.78 0.61 0.50 0.46 0.21 38.79%
DPS 0.14 0.14 0.14 0.04 0.00 -
NAPS 0.0378 0.0329 0.0286 0.0242 0.0199 17.38%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.73 0.37 0.33 0.45 0.48 -
P/RPS 0.12 0.03 0.03 0.04 0.09 7.45%
P/EPS 3.87 0.99 1.08 1.07 2.54 11.09%
EY 25.86 100.65 92.66 93.70 39.43 -10.00%
DY 4.73 23.24 26.09 8.00 0.00 -
P/NAPS 0.79 0.19 0.19 0.20 0.26 32.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/04 25/08/03 23/08/02 28/08/01 - -
Price 0.75 0.46 2.55 0.48 0.00 -
P/RPS 0.12 0.04 0.26 0.04 0.00 -
P/EPS 3.97 1.24 8.34 1.14 0.00 -
EY 25.17 80.96 11.99 87.85 0.00 -
DY 4.61 18.70 3.38 7.50 0.00 -
P/NAPS 0.82 0.23 1.47 0.22 0.00 -

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