[QL] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 7.86%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,606,396 1,335,300 1,441,200 1,178,980 1,066,826 989,274 929,359 9.54%
PBT 150,915 113,826 110,013 85,322 63,631 56,020 42,155 23.67%
Tax -24,935 -14,881 -11,500 -8,605 -7,876 -9,422 -11,709 13.42%
NP 125,980 98,945 98,513 76,717 55,755 46,598 30,446 26.69%
-
NP to SH 117,633 90,961 91,420 71,526 50,907 45,534 30,446 25.25%
-
Tax Rate 16.52% 13.07% 10.45% 10.09% 12.38% 16.82% 27.78% -
Total Cost 1,480,416 1,236,355 1,342,687 1,102,263 1,011,071 942,676 898,913 8.66%
-
Net Worth 391,553 444,465 384,740 220,021 261,816 149,978 140,455 18.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 29,378 23,019 14,297 16,059 - 8,098 6,475 28.65%
Div Payout % 24.98% 25.31% 15.64% 22.45% - 17.79% 21.27% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 391,553 444,465 384,740 220,021 261,816 149,978 140,455 18.62%
NOSH 391,553 326,813 328,838 220,021 220,014 149,978 149,899 17.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.84% 7.41% 6.84% 6.51% 5.23% 4.71% 3.28% -
ROE 30.04% 20.47% 23.76% 32.51% 19.44% 30.36% 21.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 410.26 408.58 438.27 535.85 484.89 659.61 619.99 -6.64%
EPS 30.04 27.83 27.80 32.51 23.14 30.36 20.31 6.73%
DPS 7.50 7.00 4.35 7.30 0.00 5.40 4.32 9.62%
NAPS 1.00 1.36 1.17 1.00 1.19 1.00 0.937 1.08%
Adjusted Per Share Value based on latest NOSH - 220,021
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.08 36.64 39.55 32.35 29.27 27.15 25.50 9.54%
EPS 3.23 2.50 2.51 1.96 1.40 1.25 0.84 25.15%
DPS 0.81 0.63 0.39 0.44 0.00 0.22 0.18 28.47%
NAPS 0.1074 0.122 0.1056 0.0604 0.0718 0.0412 0.0385 18.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.37 1.71 1.31 1.17 0.89 1.03 0.72 -
P/RPS 0.58 0.42 0.30 0.22 0.18 0.16 0.12 30.01%
P/EPS 7.89 6.14 4.71 3.60 3.85 3.39 3.54 14.28%
EY 12.68 16.28 21.22 27.79 26.00 29.48 28.21 -12.47%
DY 3.17 4.09 3.32 6.24 0.00 5.24 6.00 -10.08%
P/NAPS 2.37 1.26 1.12 1.17 0.75 1.03 0.77 20.59%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 22/11/05 23/11/04 -
Price 2.92 1.91 1.17 1.22 0.92 0.83 0.77 -
P/RPS 0.71 0.47 0.27 0.23 0.19 0.13 0.12 34.46%
P/EPS 9.72 6.86 4.21 3.75 3.98 2.73 3.79 16.98%
EY 10.29 14.57 23.76 26.65 25.15 36.58 26.38 -14.51%
DY 2.57 3.66 3.72 5.98 0.00 6.51 5.61 -12.19%
P/NAPS 2.92 1.40 1.00 1.22 0.77 0.83 0.82 23.56%

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