[QL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -73.46%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,457,186 1,850,313 1,184,684 579,636 2,146,307 1,583,845 1,046,813 76.71%
PBT 203,767 156,280 96,816 43,725 172,709 130,678 89,820 72.73%
Tax -37,013 -30,335 -17,745 -7,964 -35,157 -25,406 -17,699 63.60%
NP 166,754 125,945 79,071 35,761 137,552 105,272 72,121 74.94%
-
NP to SH 159,929 121,319 77,207 34,949 131,706 99,715 68,290 76.44%
-
Tax Rate 18.16% 19.41% 18.33% 18.21% 20.36% 19.44% 19.70% -
Total Cost 2,290,432 1,724,368 1,105,613 543,875 2,008,755 1,478,573 974,692 76.84%
-
Net Worth 1,287,318 923,622 890,210 923,652 649,162 857,315 831,790 33.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 40,591 37,444 37,438 37,445 37,451 - - -
Div Payout % 25.38% 30.86% 48.49% 107.14% 28.44% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,287,318 923,622 890,210 923,652 649,162 857,315 831,790 33.83%
NOSH 1,159,746 832,091 831,972 832,119 832,260 832,345 831,790 24.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.79% 6.81% 6.67% 6.17% 6.41% 6.65% 6.89% -
ROE 12.42% 13.14% 8.67% 3.78% 20.29% 11.63% 8.21% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 211.87 222.37 142.39 69.66 257.89 190.29 125.85 41.56%
EPS 13.79 14.58 9.28 4.20 11.49 11.98 8.21 41.34%
DPS 3.50 4.50 4.50 4.50 4.50 0.00 0.00 -
NAPS 1.11 1.11 1.07 1.11 0.78 1.03 1.00 7.21%
Adjusted Per Share Value based on latest NOSH - 832,119
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.97 76.03 48.68 23.82 88.19 65.08 43.01 76.72%
EPS 6.57 4.99 3.17 1.44 5.41 4.10 2.81 76.25%
DPS 1.67 1.54 1.54 1.54 1.54 0.00 0.00 -
NAPS 0.529 0.3795 0.3658 0.3795 0.2667 0.3523 0.3418 33.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.24 4.07 3.61 3.12 3.02 3.10 3.15 -
P/RPS 1.53 1.83 2.54 4.48 1.17 1.63 2.50 -27.93%
P/EPS 23.50 27.91 38.90 74.29 19.08 25.88 38.37 -27.90%
EY 4.26 3.58 2.57 1.35 5.24 3.86 2.61 38.66%
DY 1.08 1.11 1.25 1.44 1.49 0.00 0.00 -
P/NAPS 2.92 3.67 3.37 2.81 3.87 3.01 3.15 -4.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 20/02/14 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 -
Price 3.20 2.86 4.23 3.36 3.36 3.00 3.16 -
P/RPS 1.51 1.29 2.97 4.82 1.30 1.58 2.51 -28.75%
P/EPS 23.21 19.62 45.58 80.00 21.23 25.04 38.49 -28.64%
EY 4.31 5.10 2.19 1.25 4.71 3.99 2.60 40.11%
DY 1.09 1.57 1.06 1.34 1.34 0.00 0.00 -
P/NAPS 2.88 2.58 3.95 3.03 4.31 2.91 3.16 -6.00%

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