[QL] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 9.94%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,646,478 1,538,056 1,476,396 1,418,186 1,387,016 1,425,360 1,397,905 11.51%
PBT 151,984 132,716 136,015 135,017 122,496 109,316 109,897 24.10%
Tax -22,762 -19,892 -20,935 -19,434 -16,474 -15,244 -13,220 43.60%
NP 129,222 112,824 115,080 115,582 106,022 94,072 96,677 21.31%
-
NP to SH 119,610 107,188 106,914 106,332 96,720 89,264 89,330 21.46%
-
Tax Rate 14.98% 14.99% 15.39% 14.39% 13.45% 13.94% 12.03% -
Total Cost 1,517,256 1,425,232 1,361,316 1,302,604 1,280,994 1,331,288 1,301,228 10.77%
-
Net Worth 547,951 390,641 250,536 477,186 444,689 441,738 348,252 35.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 117,192 29,359 - - - 22,997 -
Div Payout % - 109.33% 27.46% - - - 25.74% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 547,951 390,641 250,536 477,186 444,689 441,738 348,252 35.24%
NOSH 391,393 390,641 391,463 326,840 326,977 327,214 328,539 12.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.85% 7.34% 7.79% 8.15% 7.64% 6.60% 6.92% -
ROE 21.83% 27.44% 42.67% 22.28% 21.75% 20.21% 25.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 420.67 393.73 377.15 433.91 424.19 435.60 425.49 -0.75%
EPS 30.56 13.72 13.65 32.53 29.58 27.28 22.66 22.04%
DPS 0.00 30.00 7.50 0.00 0.00 0.00 7.00 -
NAPS 1.40 1.00 0.64 1.46 1.36 1.35 1.06 20.35%
Adjusted Per Share Value based on latest NOSH - 326,607
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.65 63.20 60.67 58.27 56.99 58.57 57.44 11.51%
EPS 4.91 4.40 4.39 4.37 3.97 3.67 3.67 21.39%
DPS 0.00 4.82 1.21 0.00 0.00 0.00 0.94 -
NAPS 0.2252 0.1605 0.1029 0.1961 0.1827 0.1815 0.1431 35.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.37 1.98 1.73 1.94 1.71 1.48 1.23 -
P/RPS 0.56 0.50 0.46 0.45 0.40 0.34 0.29 55.00%
P/EPS 7.76 7.22 6.33 5.96 5.78 5.43 4.52 43.33%
EY 12.89 13.86 15.79 16.77 17.30 18.43 22.11 -30.18%
DY 0.00 15.15 4.34 0.00 0.00 0.00 5.69 -
P/NAPS 1.69 1.98 2.70 1.33 1.26 1.10 1.16 28.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 21/05/09 -
Price 2.92 2.30 1.86 1.67 1.91 1.62 1.33 -
P/RPS 0.69 0.58 0.49 0.38 0.45 0.37 0.31 70.39%
P/EPS 9.55 8.38 6.81 5.13 6.46 5.94 4.89 56.17%
EY 10.47 11.93 14.68 19.48 15.49 16.84 20.44 -35.95%
DY 0.00 13.04 4.03 0.00 0.00 0.00 5.26 -
P/NAPS 2.09 2.30 2.91 1.14 1.40 1.20 1.25 40.82%

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