[QL] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 4.67%
YoY- 24.96%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,118,519 1,010,546 941,582 899,541 705,725 562,961 475,704 15.30%
PBT 77,130 58,968 46,082 40,151 31,496 26,732 25,474 20.26%
Tax -8,545 -7,564 -9,964 -13,263 -9,978 -8,690 -9,499 -1.74%
NP 68,585 51,404 36,118 26,888 21,518 18,042 15,975 27.47%
-
NP to SH 63,250 48,348 36,118 26,888 21,518 18,042 15,975 25.76%
-
Tax Rate 11.08% 12.83% 21.62% 33.03% 31.68% 32.51% 37.29% -
Total Cost 1,049,934 959,142 905,464 872,653 684,207 544,919 459,729 14.74%
-
Net Worth 219,986 237,621 150,046 119,962 117,624 99,642 84,760 17.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,059 8,098 6,475 5,181 5,160 5,162 1,999 41.49%
Div Payout % 25.39% 16.75% 17.93% 19.27% 23.98% 28.61% 12.51% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 219,986 237,621 150,046 119,962 117,624 99,642 84,760 17.22%
NOSH 219,986 208,989 150,046 150,000 60,012 60,025 39,981 32.85%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.13% 5.09% 3.84% 2.99% 3.05% 3.20% 3.36% -
ROE 28.75% 20.35% 24.07% 22.41% 18.29% 18.11% 18.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 508.45 483.54 627.53 1,499.71 1,175.96 937.87 1,189.81 -13.20%
EPS 28.75 23.13 24.07 44.83 35.86 30.06 39.96 -5.33%
DPS 7.30 3.88 4.32 8.64 8.60 8.60 5.00 6.50%
NAPS 1.00 1.137 1.00 2.00 1.96 1.66 2.12 -11.76%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 45.96 41.52 38.69 36.96 29.00 23.13 19.55 15.30%
EPS 2.60 1.99 1.48 1.10 0.88 0.74 0.66 25.65%
DPS 0.66 0.33 0.27 0.21 0.21 0.21 0.08 42.12%
NAPS 0.0904 0.0976 0.0617 0.0493 0.0483 0.0409 0.0348 17.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.93 0.88 0.94 0.81 0.35 0.37 0.44 -
P/RPS 0.18 0.18 0.15 0.05 0.03 0.04 0.04 28.47%
P/EPS 3.23 3.80 3.91 1.81 0.98 1.23 1.10 19.65%
EY 30.92 26.29 25.61 55.34 102.45 81.24 90.81 -16.42%
DY 7.85 4.40 4.60 10.67 24.57 23.24 11.36 -5.97%
P/NAPS 0.93 0.77 0.94 0.41 0.18 0.22 0.21 28.13%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 25/05/06 26/05/05 28/05/04 29/05/03 20/05/02 31/05/01 -
Price 1.05 0.89 0.92 0.77 0.38 0.35 0.42 -
P/RPS 0.21 0.18 0.15 0.05 0.03 0.04 0.04 31.81%
P/EPS 3.65 3.85 3.82 1.72 1.06 1.16 1.05 23.06%
EY 27.38 25.99 26.16 58.22 94.36 85.88 95.13 -18.73%
DY 6.95 4.35 4.70 11.22 22.63 24.57 11.90 -8.56%
P/NAPS 1.05 0.78 0.92 0.39 0.19 0.21 0.20 31.81%

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