[QL] YoY TTM 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- 10.3%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,091,215 1,011,540 933,090 858,798 671,396 529,371 450,034 15.89%
PBT 69,648 59,929 42,457 38,214 31,483 26,607 24,229 19.23%
Tax -8,220 -9,502 -10,162 -12,526 -10,042 -8,925 -8,448 -0.45%
NP 61,428 50,427 32,295 25,688 21,441 17,682 15,781 25.40%
-
NP to SH 56,137 47,994 32,295 25,688 21,441 17,682 15,781 23.54%
-
Tax Rate 11.80% 15.86% 23.93% 32.78% 31.90% 33.54% 34.87% -
Total Cost 1,029,787 961,113 900,795 833,110 649,955 511,689 434,253 15.47%
-
Net Worth 279,369 209,832 150,028 119,985 112,146 94,758 40,000 38.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 8,098 6,475 5,181 5,160 1,439 - -
Div Payout % - 16.87% 20.05% 20.17% 24.07% 8.14% - -
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 40,000 38.23%
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 5.63% 4.99% 3.46% 2.99% 3.19% 3.34% 3.51% -
ROE 20.09% 22.87% 21.53% 21.41% 19.12% 18.66% 39.45% -
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 496.06 505.69 621.94 1,431.51 1,119.53 882.68 1,125.09 -12.75%
EPS 25.52 23.99 21.53 42.82 35.75 29.48 39.45 -6.99%
DPS 0.00 4.05 4.32 8.64 8.60 2.40 0.00 -
NAPS 1.27 1.049 1.00 2.00 1.87 1.58 1.00 4.06%
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 29.94 27.76 25.60 23.57 18.42 14.53 12.35 15.89%
EPS 1.54 1.32 0.89 0.70 0.59 0.49 0.43 23.68%
DPS 0.00 0.22 0.18 0.14 0.14 0.04 0.00 -
NAPS 0.0767 0.0576 0.0412 0.0329 0.0308 0.026 0.011 38.19%
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 0.19 0.16 0.13 0.05 0.03 0.05 0.04 29.63%
P/EPS 3.72 3.46 3.81 1.52 0.98 1.36 1.17 21.25%
EY 26.86 28.91 26.25 65.87 102.15 73.71 85.77 -17.58%
DY 0.00 4.88 5.26 13.29 24.57 6.00 0.00 -
P/NAPS 0.75 0.79 0.82 0.33 0.19 0.25 0.46 8.48%
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 0.20 0.18 0.15 0.05 0.03 0.04 0.04 30.75%
P/EPS 3.88 3.88 4.41 1.70 0.95 1.25 1.14 22.63%
EY 25.78 25.80 22.66 58.66 105.15 79.68 87.67 -18.44%
DY 0.00 4.35 4.54 11.84 25.29 6.49 0.00 -
P/NAPS 0.78 0.89 0.95 0.37 0.18 0.23 0.45 9.59%

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