[QL] QoQ Cumulative 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- 64.91%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 823,239 384,514 1,476,396 1,063,640 693,508 356,340 1,397,905 -29.71%
PBT 75,992 33,179 136,015 101,263 61,248 27,329 109,897 -21.78%
Tax -11,381 -4,973 -20,935 -14,576 -8,237 -3,811 -13,220 -9.49%
NP 64,611 28,206 115,080 86,687 53,011 23,518 96,677 -23.54%
-
NP to SH 59,805 26,797 106,914 79,749 48,360 22,316 89,330 -23.45%
-
Tax Rate 14.98% 14.99% 15.39% 14.39% 13.45% 13.94% 12.03% -
Total Cost 758,628 356,308 1,361,316 976,953 640,497 332,822 1,301,228 -30.18%
-
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 - 29,298 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 10.91% 6.86% 42.67% 16.71% 10.88% 5.05% 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 210.34 98.43 377.15 325.43 212.10 108.90 425.49 -37.45%
EPS 15.28 3.43 13.65 24.40 14.79 6.82 22.66 -23.08%
DPS 0.00 7.50 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 22.55 10.53 40.44 29.14 19.00 9.76 38.29 -29.71%
EPS 1.64 0.73 2.93 2.18 1.32 0.61 2.45 -23.45%
DPS 0.00 0.80 0.80 0.00 0.00 0.00 0.63 -
NAPS 0.1501 0.107 0.0686 0.1307 0.1218 0.121 0.0954 35.23%
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 1.13 2.01 0.46 0.60 0.81 1.36 0.29 147.41%
P/EPS 15.51 28.86 6.33 7.95 11.56 21.70 4.52 127.32%
EY 6.45 3.46 15.79 12.58 8.65 4.61 22.11 -55.98%
DY 0.00 3.79 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 1.39 2.34 0.49 0.51 0.90 1.49 0.31 171.66%
P/EPS 19.11 33.53 6.81 6.84 12.91 23.75 4.89 147.89%
EY 5.23 2.98 14.68 14.61 7.74 4.21 20.44 -59.66%
DY 0.00 3.26 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