[QL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 52.32%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,046,813 494,362 1,946,672 1,448,711 949,751 454,566 1,776,751 -29.65%
PBT 89,820 41,616 172,282 130,366 83,969 36,200 160,808 -32.10%
Tax -17,699 -8,533 -33,113 -25,091 -15,594 -6,345 -27,010 -24.49%
NP 72,121 33,083 139,169 105,275 68,375 29,855 133,798 -33.69%
-
NP to SH 68,290 31,424 131,407 100,213 65,791 27,792 124,552 -32.93%
-
Tax Rate 19.70% 20.50% 19.22% 19.25% 18.57% 17.53% 16.80% -
Total Cost 974,692 461,279 1,807,503 1,343,436 881,376 424,711 1,642,953 -29.32%
-
Net Worth 831,790 839,635 815,164 790,717 765,205 765,528 697,783 12.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 37,409 37,431 - - 35,364 33,699 -
Div Payout % - 119.05% 28.48% - - 127.25% 27.06% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 831,790 839,635 815,164 790,717 765,205 765,528 697,783 12.38%
NOSH 831,790 831,322 831,801 832,333 831,744 832,095 792,936 3.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.89% 6.69% 7.15% 7.27% 7.20% 6.57% 7.53% -
ROE 8.21% 3.74% 16.12% 12.67% 8.60% 3.63% 17.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 125.85 59.47 234.03 174.05 114.19 54.63 224.07 -31.85%
EPS 8.21 3.78 15.79 12.04 7.91 3.34 15.71 -35.04%
DPS 0.00 4.50 4.50 0.00 0.00 4.25 4.25 -
NAPS 1.00 1.01 0.98 0.95 0.92 0.92 0.88 8.87%
Adjusted Per Share Value based on latest NOSH - 831,425
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.72 13.57 53.42 39.75 26.06 12.47 48.75 -29.65%
EPS 1.87 0.86 3.61 2.75 1.81 0.76 3.42 -33.05%
DPS 0.00 1.03 1.03 0.00 0.00 0.97 0.92 -
NAPS 0.2282 0.2304 0.2237 0.217 0.21 0.2101 0.1915 12.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.15 3.14 3.25 3.08 2.64 3.18 3.10 -
P/RPS 2.50 5.28 1.39 1.77 2.31 5.82 1.38 48.44%
P/EPS 38.37 83.07 20.57 25.58 33.38 95.21 19.74 55.56%
EY 2.61 1.20 4.86 3.91 3.00 1.05 5.07 -35.68%
DY 0.00 1.43 1.38 0.00 0.00 1.34 1.37 -
P/NAPS 3.15 3.11 3.32 3.24 2.87 3.46 3.52 -7.11%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 23/08/12 22/05/12 21/02/12 21/11/11 22/08/11 23/05/11 -
Price 3.16 3.27 3.16 3.32 2.90 2.98 3.34 -
P/RPS 2.51 5.50 1.35 1.91 2.54 5.45 1.49 41.44%
P/EPS 38.49 86.51 20.00 27.57 36.66 89.22 21.26 48.38%
EY 2.60 1.16 5.00 3.63 2.73 1.12 4.70 -32.53%
DY 0.00 1.38 1.42 0.00 0.00 1.43 1.27 -
P/NAPS 3.16 3.24 3.22 3.49 3.15 3.24 3.80 -11.53%

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