[QL] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 6.07%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,240,947 1,091,215 1,011,540 933,090 858,798 671,396 529,371 15.24%
PBT 90,412 69,648 59,929 42,457 38,214 31,483 26,607 22.60%
Tax -8,262 -8,220 -9,502 -10,162 -12,526 -10,042 -8,925 -1.27%
NP 82,150 61,428 50,427 32,295 25,688 21,441 17,682 29.16%
-
NP to SH 76,949 56,137 47,994 32,295 25,688 21,441 17,682 27.76%
-
Tax Rate 9.14% 11.80% 15.86% 23.93% 32.78% 31.90% 33.54% -
Total Cost 1,158,797 1,029,787 961,113 900,795 833,110 649,955 511,689 14.58%
-
Net Worth 220,083 279,369 209,832 150,028 119,985 112,146 94,758 15.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,059 - 8,098 6,475 5,181 5,160 1,439 49.46%
Div Payout % 20.87% - 16.87% 20.05% 20.17% 24.07% 8.14% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 220,083 279,369 209,832 150,028 119,985 112,146 94,758 15.07%
NOSH 220,083 219,975 200,030 150,028 59,992 59,971 59,973 24.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.62% 5.63% 4.99% 3.46% 2.99% 3.19% 3.34% -
ROE 34.96% 20.09% 22.87% 21.53% 21.41% 19.12% 18.66% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 563.85 496.06 505.69 621.94 1,431.51 1,119.53 882.68 -7.19%
EPS 34.96 25.52 23.99 21.53 42.82 35.75 29.48 2.88%
DPS 7.30 0.00 4.05 4.32 8.64 8.60 2.40 20.35%
NAPS 1.00 1.27 1.049 1.00 2.00 1.87 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 150,028
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 34.05 29.94 27.76 25.60 23.57 18.42 14.53 15.24%
EPS 2.11 1.54 1.32 0.89 0.70 0.59 0.49 27.53%
DPS 0.44 0.00 0.22 0.18 0.14 0.14 0.04 49.10%
NAPS 0.0604 0.0767 0.0576 0.0412 0.0329 0.0308 0.026 15.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.25 0.95 0.83 0.82 0.65 0.35 0.40 -
P/RPS 0.22 0.19 0.16 0.13 0.05 0.03 0.05 27.99%
P/EPS 3.58 3.72 3.46 3.81 1.52 0.98 1.36 17.49%
EY 27.97 26.86 28.91 26.25 65.87 102.15 73.71 -14.90%
DY 5.84 0.00 4.88 5.26 13.29 24.57 6.00 -0.44%
P/NAPS 1.25 0.75 0.79 0.82 0.33 0.19 0.25 30.75%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 21/02/02 -
Price 1.25 0.99 0.93 0.95 0.73 0.34 0.37 -
P/RPS 0.22 0.20 0.18 0.15 0.05 0.03 0.04 32.84%
P/EPS 3.58 3.88 3.88 4.41 1.70 0.95 1.25 19.15%
EY 27.97 25.78 25.80 22.66 58.66 105.15 79.68 -16.00%
DY 5.84 0.00 4.35 4.54 11.84 25.29 6.49 -1.74%
P/NAPS 1.25 0.78 0.89 0.95 0.37 0.18 0.23 32.57%

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