[QL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 55.4%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 949,751 454,566 1,776,751 1,274,188 823,239 384,514 1,476,396 -25.46%
PBT 83,969 36,200 160,808 120,388 75,992 33,179 136,015 -27.47%
Tax -15,594 -6,345 -27,010 -20,029 -11,381 -4,973 -20,935 -17.81%
NP 68,375 29,855 133,798 100,359 64,611 28,206 115,080 -29.30%
-
NP to SH 65,791 27,792 124,552 92,939 59,805 26,797 106,914 -27.63%
-
Tax Rate 18.57% 17.53% 16.80% 16.64% 14.98% 14.99% 15.39% -
Total Cost 881,376 424,711 1,642,953 1,173,829 758,628 356,308 1,361,316 -25.14%
-
Net Worth 765,205 765,528 697,783 584,546 547,951 390,641 250,536 110.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 35,364 33,699 - - 29,298 29,359 -
Div Payout % - 127.25% 27.06% - - 109.33% 27.46% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 765,205 765,528 697,783 584,546 547,951 390,641 250,536 110.36%
NOSH 831,744 832,095 792,936 392,313 391,393 390,641 391,463 65.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.20% 6.57% 7.53% 7.88% 7.85% 7.34% 7.79% -
ROE 8.60% 3.63% 17.85% 15.90% 10.91% 6.86% 42.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 114.19 54.63 224.07 324.79 210.34 98.43 377.15 -54.87%
EPS 7.91 3.34 15.71 23.69 15.28 3.43 13.65 -30.46%
DPS 0.00 4.25 4.25 0.00 0.00 7.50 7.50 -
NAPS 0.92 0.92 0.88 1.49 1.40 1.00 0.64 27.34%
Adjusted Per Share Value based on latest NOSH - 394,007
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.03 18.68 73.01 52.36 33.83 15.80 60.67 -25.45%
EPS 2.70 1.14 5.12 3.82 2.46 1.10 4.39 -27.65%
DPS 0.00 1.45 1.38 0.00 0.00 1.20 1.21 -
NAPS 0.3144 0.3146 0.2867 0.2402 0.2252 0.1605 0.1029 110.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.64 3.18 3.10 2.92 2.37 1.98 1.73 -
P/RPS 2.31 5.82 1.38 0.90 1.13 2.01 0.46 192.96%
P/EPS 33.38 95.21 19.74 12.33 15.51 28.86 6.33 202.65%
EY 3.00 1.05 5.07 8.11 6.45 3.46 15.79 -66.91%
DY 0.00 1.34 1.37 0.00 0.00 3.79 4.34 -
P/NAPS 2.87 3.46 3.52 1.96 1.69 1.98 2.70 4.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 24/02/11 22/11/10 23/08/10 24/05/10 -
Price 2.90 2.98 3.34 3.03 2.92 2.30 1.86 -
P/RPS 2.54 5.45 1.49 0.93 1.39 2.34 0.49 199.21%
P/EPS 36.66 89.22 21.26 12.79 19.11 33.53 6.81 206.84%
EY 2.73 1.12 4.70 7.82 5.23 2.98 14.68 -67.38%
DY 0.00 1.43 1.27 0.00 0.00 3.26 4.03 -
P/NAPS 3.15 3.24 3.80 2.03 2.09 2.30 2.91 5.42%

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