[QL] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 5.4%
YoY- 48.61%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,410,574 1,240,947 1,091,215 1,011,540 933,090 858,798 671,396 13.15%
PBT 110,328 90,412 69,648 59,929 42,457 38,214 31,483 23.22%
Tax -11,211 -8,262 -8,220 -9,502 -10,162 -12,526 -10,042 1.85%
NP 99,117 82,150 61,428 50,427 32,295 25,688 21,441 29.03%
-
NP to SH 91,560 76,949 56,137 47,994 32,295 25,688 21,441 27.34%
-
Tax Rate 10.16% 9.14% 11.80% 15.86% 23.93% 32.78% 31.90% -
Total Cost 1,311,457 1,158,797 1,029,787 961,113 900,795 833,110 649,955 12.39%
-
Net Worth 401,400 220,083 279,369 209,832 150,028 119,985 112,146 23.65%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 14,297 16,059 - 8,098 6,475 5,181 5,160 18.49%
Div Payout % 15.62% 20.87% - 16.87% 20.05% 20.17% 24.07% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 401,400 220,083 279,369 209,832 150,028 119,985 112,146 23.65%
NOSH 329,016 220,083 219,975 200,030 150,028 59,992 59,971 32.77%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.03% 6.62% 5.63% 4.99% 3.46% 2.99% 3.19% -
ROE 22.81% 34.96% 20.09% 22.87% 21.53% 21.41% 19.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 428.72 563.85 496.06 505.69 621.94 1,431.51 1,119.53 -14.77%
EPS 27.83 34.96 25.52 23.99 21.53 42.82 35.75 -4.08%
DPS 4.35 7.30 0.00 4.05 4.32 8.64 8.60 -10.72%
NAPS 1.22 1.00 1.27 1.049 1.00 2.00 1.87 -6.86%
Adjusted Per Share Value based on latest NOSH - 200,030
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.64 33.99 29.89 27.71 25.56 23.53 18.39 13.16%
EPS 2.51 2.11 1.54 1.31 0.88 0.70 0.59 27.26%
DPS 0.39 0.44 0.00 0.22 0.18 0.14 0.14 18.60%
NAPS 0.11 0.0603 0.0765 0.0575 0.0411 0.0329 0.0307 23.67%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.17 1.25 0.95 0.83 0.82 0.65 0.35 -
P/RPS 0.27 0.22 0.19 0.16 0.13 0.05 0.03 44.17%
P/EPS 4.20 3.58 3.72 3.46 3.81 1.52 0.98 27.42%
EY 23.78 27.97 26.86 28.91 26.25 65.87 102.15 -21.55%
DY 3.71 5.84 0.00 4.88 5.26 13.29 24.57 -27.00%
P/NAPS 0.96 1.25 0.75 0.79 0.82 0.33 0.19 30.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 16/02/09 21/02/08 09/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 1.23 1.25 0.99 0.93 0.95 0.73 0.34 -
P/RPS 0.29 0.22 0.20 0.18 0.15 0.05 0.03 45.90%
P/EPS 4.42 3.58 3.88 3.88 4.41 1.70 0.95 29.17%
EY 22.62 27.97 25.78 25.80 22.66 58.66 105.15 -22.57%
DY 3.53 5.84 0.00 4.35 4.54 11.84 25.29 -27.95%
P/NAPS 1.01 1.25 0.78 0.89 0.95 0.37 0.18 33.26%

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