[QL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -74.94%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,776,751 1,274,188 823,239 384,514 1,476,396 1,063,640 693,508 87.34%
PBT 160,808 120,388 75,992 33,179 136,015 101,263 61,248 90.42%
Tax -27,010 -20,029 -11,381 -4,973 -20,935 -14,576 -8,237 120.87%
NP 133,798 100,359 64,611 28,206 115,080 86,687 53,011 85.48%
-
NP to SH 124,552 92,939 59,805 26,797 106,914 79,749 48,360 88.00%
-
Tax Rate 16.80% 16.64% 14.98% 14.99% 15.39% 14.39% 13.45% -
Total Cost 1,642,953 1,173,829 758,628 356,308 1,361,316 976,953 640,497 87.49%
-
Net Worth 697,783 584,546 547,951 390,641 250,536 477,186 444,689 35.07%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 33,699 - - 29,298 29,359 - - -
Div Payout % 27.06% - - 109.33% 27.46% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 697,783 584,546 547,951 390,641 250,536 477,186 444,689 35.07%
NOSH 792,936 392,313 391,393 390,641 391,463 326,840 326,977 80.59%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.53% 7.88% 7.85% 7.34% 7.79% 8.15% 7.64% -
ROE 17.85% 15.90% 10.91% 6.86% 42.67% 16.71% 10.88% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 224.07 324.79 210.34 98.43 377.15 325.43 212.10 3.73%
EPS 15.71 23.69 15.28 3.43 13.65 24.40 14.79 4.10%
DPS 4.25 0.00 0.00 7.50 7.50 0.00 0.00 -
NAPS 0.88 1.49 1.40 1.00 0.64 1.46 1.36 -25.20%
Adjusted Per Share Value based on latest NOSH - 390,641
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 73.01 52.36 33.83 15.80 60.67 43.71 28.50 87.32%
EPS 5.12 3.82 2.46 1.10 4.39 3.28 1.99 87.87%
DPS 1.38 0.00 0.00 1.20 1.21 0.00 0.00 -
NAPS 0.2867 0.2402 0.2252 0.1605 0.1029 0.1961 0.1827 35.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.10 2.92 2.37 1.98 1.73 1.94 1.71 -
P/RPS 1.38 0.90 1.13 2.01 0.46 0.60 0.81 42.69%
P/EPS 19.74 12.33 15.51 28.86 6.33 7.95 11.56 42.91%
EY 5.07 8.11 6.45 3.46 15.79 12.58 8.65 -29.98%
DY 1.37 0.00 0.00 3.79 4.34 0.00 0.00 -
P/NAPS 3.52 1.96 1.69 1.98 2.70 1.33 1.26 98.48%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 -
Price 3.34 3.03 2.92 2.30 1.86 1.67 1.91 -
P/RPS 1.49 0.93 1.39 2.34 0.49 0.51 0.90 39.98%
P/EPS 21.26 12.79 19.11 33.53 6.81 6.84 12.91 39.49%
EY 4.70 7.82 5.23 2.98 14.68 14.61 7.74 -28.31%
DY 1.27 0.00 0.00 3.26 4.03 0.00 0.00 -
P/NAPS 3.80 2.03 2.09 2.30 2.91 1.14 1.40 94.70%

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