[QL] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 0.55%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,698,917 1,646,478 1,538,056 1,476,396 1,418,186 1,387,016 1,425,360 12.38%
PBT 160,517 151,984 132,716 136,015 135,017 122,496 109,316 29.09%
Tax -26,705 -22,762 -19,892 -20,935 -19,434 -16,474 -15,244 45.17%
NP 133,812 129,222 112,824 115,080 115,582 106,022 94,072 26.39%
-
NP to SH 123,918 119,610 107,188 106,914 106,332 96,720 89,264 24.36%
-
Tax Rate 16.64% 14.98% 14.99% 15.39% 14.39% 13.45% 13.94% -
Total Cost 1,565,105 1,517,256 1,425,232 1,361,316 1,302,604 1,280,994 1,331,288 11.35%
-
Net Worth 584,546 547,951 390,641 250,536 477,186 444,689 441,738 20.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 117,192 29,359 - - - -
Div Payout % - - 109.33% 27.46% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 584,546 547,951 390,641 250,536 477,186 444,689 441,738 20.47%
NOSH 392,313 391,393 390,641 391,463 326,840 326,977 327,214 12.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.88% 7.85% 7.34% 7.79% 8.15% 7.64% 6.60% -
ROE 21.20% 21.83% 27.44% 42.67% 22.28% 21.75% 20.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 433.05 420.67 393.73 377.15 433.91 424.19 435.60 -0.38%
EPS 31.59 30.56 13.72 13.65 32.53 29.58 27.28 10.24%
DPS 0.00 0.00 30.00 7.50 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.00 0.64 1.46 1.36 1.35 6.78%
Adjusted Per Share Value based on latest NOSH - 391,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.62 45.18 42.20 40.51 38.91 38.06 39.11 12.38%
EPS 3.40 3.28 2.94 2.93 2.92 2.65 2.45 24.34%
DPS 0.00 0.00 3.22 0.81 0.00 0.00 0.00 -
NAPS 0.1604 0.1504 0.1072 0.0687 0.1309 0.122 0.1212 20.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.92 2.37 1.98 1.73 1.94 1.71 1.48 -
P/RPS 0.67 0.56 0.50 0.46 0.45 0.40 0.34 56.98%
P/EPS 9.24 7.76 7.22 6.33 5.96 5.78 5.43 42.39%
EY 10.82 12.89 13.86 15.79 16.77 17.30 18.43 -29.81%
DY 0.00 0.00 15.15 4.34 0.00 0.00 0.00 -
P/NAPS 1.96 1.69 1.98 2.70 1.33 1.26 1.10 46.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 -
Price 3.03 2.92 2.30 1.86 1.67 1.91 1.62 -
P/RPS 0.70 0.69 0.58 0.49 0.38 0.45 0.37 52.78%
P/EPS 9.59 9.55 8.38 6.81 5.13 6.46 5.94 37.50%
EY 10.42 10.47 11.93 14.68 19.48 15.49 16.84 -27.32%
DY 0.00 0.00 13.04 4.03 0.00 0.00 0.00 -
P/NAPS 2.03 2.09 2.30 2.91 1.14 1.40 1.20 41.83%

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