[QL] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 12.67%
YoY- 30.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,476,664 1,397,905 1,306,826 1,118,519 1,010,546 941,582 899,541 8.60%
PBT 136,173 109,898 95,820 77,130 58,968 46,082 40,151 22.56%
Tax -21,791 -13,219 -9,257 -8,545 -7,564 -9,964 -13,263 8.62%
NP 114,382 96,679 86,563 68,585 51,404 36,118 26,888 27.27%
-
NP to SH 106,191 89,331 80,772 63,250 48,348 36,118 26,888 25.71%
-
Tax Rate 16.00% 12.03% 9.66% 11.08% 12.83% 21.62% 33.03% -
Total Cost 1,362,282 1,301,226 1,220,263 1,049,934 959,142 905,464 872,653 7.70%
-
Net Worth 501,399 417,637 219,958 219,986 237,621 150,046 119,962 26.90%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 29,378 23,019 14,297 16,059 8,098 6,475 5,181 33.51%
Div Payout % 27.67% 25.77% 17.70% 25.39% 16.75% 17.93% 19.27% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 501,399 417,637 219,958 219,986 237,621 150,046 119,962 26.90%
NOSH 391,718 328,848 219,958 219,986 208,989 150,046 150,000 17.34%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.75% 6.92% 6.62% 6.13% 5.09% 3.84% 2.99% -
ROE 21.18% 21.39% 36.72% 28.75% 20.35% 24.07% 22.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 376.97 425.09 594.12 508.45 483.54 627.53 1,499.71 -20.54%
EPS 27.11 27.16 36.72 28.75 23.13 24.07 44.83 -8.03%
DPS 7.50 7.00 6.50 7.30 3.88 4.32 8.64 -2.32%
NAPS 1.28 1.27 1.00 1.00 1.137 1.00 2.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 219,986
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 60.68 57.44 53.70 45.96 41.52 38.69 36.96 8.60%
EPS 4.36 3.67 3.32 2.60 1.99 1.48 1.10 25.78%
DPS 1.21 0.95 0.59 0.66 0.33 0.27 0.21 33.87%
NAPS 0.206 0.1716 0.0904 0.0904 0.0976 0.0617 0.0493 26.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.73 1.23 1.24 0.93 0.88 0.94 0.81 -
P/RPS 0.46 0.29 0.21 0.18 0.18 0.15 0.05 44.72%
P/EPS 6.38 4.53 3.38 3.23 3.80 3.91 1.81 23.35%
EY 15.67 22.09 29.61 30.92 26.29 25.61 55.34 -18.95%
DY 4.34 5.69 5.24 7.85 4.40 4.60 10.67 -13.91%
P/NAPS 1.35 0.97 1.24 0.93 0.77 0.94 0.41 21.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 21/05/09 21/05/08 21/05/07 25/05/06 26/05/05 28/05/04 -
Price 1.86 1.33 1.43 1.05 0.89 0.92 0.77 -
P/RPS 0.49 0.31 0.24 0.21 0.18 0.15 0.05 46.26%
P/EPS 6.86 4.90 3.89 3.65 3.85 3.82 1.72 25.91%
EY 14.57 20.42 25.68 27.38 25.99 26.16 58.22 -20.60%
DY 4.03 5.26 4.55 6.95 4.35 4.70 11.22 -15.68%
P/NAPS 1.45 1.05 1.43 1.05 0.78 0.92 0.39 24.45%

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