[QL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -75.02%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,476,396 1,063,640 693,508 356,340 1,397,905 1,078,697 756,112 56.28%
PBT 136,015 101,263 61,248 27,329 109,897 85,875 57,322 77.99%
Tax -20,935 -14,576 -8,237 -3,811 -13,220 -9,089 -6,576 116.56%
NP 115,080 86,687 53,011 23,518 96,677 76,786 50,746 72.69%
-
NP to SH 106,914 79,749 48,360 22,316 89,330 70,487 46,733 73.71%
-
Tax Rate 15.39% 14.39% 13.45% 13.94% 12.03% 10.58% 11.47% -
Total Cost 1,361,316 976,953 640,497 332,822 1,301,228 1,001,911 705,366 55.07%
-
Net Worth 250,536 477,186 444,689 441,738 348,252 401,092 384,782 -24.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 29,359 - - - 22,997 - - -
Div Payout % 27.46% - - - 25.74% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 250,536 477,186 444,689 441,738 348,252 401,092 384,782 -24.89%
NOSH 391,463 326,840 326,977 327,214 328,539 328,763 328,874 12.32%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.79% 8.15% 7.64% 6.60% 6.92% 7.12% 6.71% -
ROE 42.67% 16.71% 10.88% 5.05% 25.65% 17.57% 12.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 377.15 325.43 212.10 108.90 425.49 328.11 229.91 39.13%
EPS 13.65 24.40 14.79 6.82 22.66 21.44 14.21 -2.64%
DPS 7.50 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 0.64 1.46 1.36 1.35 1.06 1.22 1.17 -33.13%
Adjusted Per Share Value based on latest NOSH - 327,214
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.67 43.71 28.50 14.64 57.44 44.32 31.07 56.29%
EPS 4.39 3.28 1.99 0.92 3.67 2.90 1.92 73.64%
DPS 1.21 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.1029 0.1961 0.1827 0.1815 0.1431 0.1648 0.1581 -24.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.73 1.94 1.71 1.48 1.23 1.17 1.31 -
P/RPS 0.46 0.60 0.81 1.36 0.29 0.36 0.57 -13.33%
P/EPS 6.33 7.95 11.56 21.70 4.52 5.46 9.22 -22.19%
EY 15.79 12.58 8.65 4.61 22.11 18.32 10.85 28.45%
DY 4.34 0.00 0.00 0.00 5.69 0.00 0.00 -
P/NAPS 2.70 1.33 1.26 1.10 1.16 0.96 1.12 79.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 24/08/09 21/05/09 16/02/09 19/11/08 -
Price 1.86 1.67 1.91 1.62 1.33 1.23 1.17 -
P/RPS 0.49 0.51 0.90 1.49 0.31 0.37 0.51 -2.63%
P/EPS 6.81 6.84 12.91 23.75 4.89 5.74 8.23 -11.87%
EY 14.68 14.61 7.74 4.21 20.44 17.43 12.15 13.45%
DY 4.03 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 2.91 1.14 1.40 1.20 1.25 1.01 1.00 103.95%

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