[QL] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 12.89%
YoY- 44.01%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,357,347 1,163,236 1,037,595 958,818 924,312 757,284 584,563 15.05%
PBT 104,136 80,252 60,455 50,959 41,069 33,084 27,024 25.18%
Tax -10,544 -8,852 -7,344 -9,965 -12,756 -10,744 -8,690 3.27%
NP 93,592 71,400 53,111 40,994 28,313 22,340 18,334 31.18%
-
NP to SH 86,891 66,311 49,186 40,774 28,313 22,340 18,334 29.57%
-
Tax Rate 10.13% 11.03% 12.15% 19.55% 31.06% 32.47% 32.16% -
Total Cost 1,263,755 1,091,836 984,484 917,824 895,999 734,944 566,229 14.30%
-
Net Worth 382,711 220,042 261,800 150,078 138,000 119,978 104,332 24.16%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 14,297 16,059 8,098 6,475 5,181 5,160 5,162 18.48%
Div Payout % 16.45% 24.22% 16.47% 15.88% 18.30% 23.10% 28.16% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 382,711 220,042 261,800 150,078 138,000 119,978 104,332 24.16%
NOSH 329,923 220,042 220,000 150,078 150,000 59,989 59,961 32.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.90% 6.14% 5.12% 4.28% 3.06% 2.95% 3.14% -
ROE 22.70% 30.14% 18.79% 27.17% 20.52% 18.62% 17.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 411.41 528.64 471.63 638.88 616.21 1,262.36 974.90 -13.38%
EPS 26.34 30.14 22.36 27.17 18.88 37.24 30.58 -2.45%
DPS 4.33 7.30 3.68 4.32 3.45 8.60 8.61 -10.81%
NAPS 1.16 1.00 1.19 1.00 0.92 2.00 1.74 -6.52%
Adjusted Per Share Value based on latest NOSH - 150,078
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 37.25 31.92 28.47 26.31 25.36 20.78 16.04 15.06%
EPS 2.38 1.82 1.35 1.12 0.78 0.61 0.50 29.66%
DPS 0.39 0.44 0.22 0.18 0.14 0.14 0.14 18.60%
NAPS 0.105 0.0604 0.0718 0.0412 0.0379 0.0329 0.0286 24.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.33 1.17 0.89 0.94 0.73 0.37 0.33 -
P/RPS 0.32 0.22 0.19 0.15 0.12 0.03 0.03 48.31%
P/EPS 5.05 3.88 3.98 3.46 3.87 0.99 1.08 29.28%
EY 19.80 25.76 25.12 28.90 25.86 100.65 92.66 -22.66%
DY 3.26 6.24 4.14 4.60 4.73 23.24 26.09 -29.27%
P/NAPS 1.15 1.17 0.75 0.94 0.79 0.19 0.19 34.96%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 20/08/07 15/09/06 25/08/05 25/08/04 25/08/03 23/08/02 -
Price 1.37 1.11 0.90 1.05 0.75 0.46 2.55 -
P/RPS 0.33 0.21 0.19 0.16 0.12 0.04 0.26 4.04%
P/EPS 5.20 3.68 4.03 3.86 3.97 1.24 8.34 -7.56%
EY 19.22 27.15 24.84 25.87 25.17 80.96 11.99 8.17%
DY 3.16 6.58 4.09 4.11 4.61 18.70 3.38 -1.11%
P/NAPS 1.18 1.11 0.76 1.05 0.82 0.23 1.47 -3.59%

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