[QL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 46.02%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,184,684 579,636 2,146,307 1,583,845 1,046,813 494,362 1,946,672 -28.16%
PBT 96,816 43,725 172,709 130,678 89,820 41,616 172,282 -31.87%
Tax -17,745 -7,964 -35,157 -25,406 -17,699 -8,533 -33,113 -33.99%
NP 79,071 35,761 137,552 105,272 72,121 33,083 139,169 -31.37%
-
NP to SH 77,207 34,949 131,706 99,715 68,290 31,424 131,407 -29.82%
-
Tax Rate 18.33% 18.21% 20.36% 19.44% 19.70% 20.50% 19.22% -
Total Cost 1,105,613 543,875 2,008,755 1,478,573 974,692 461,279 1,807,503 -27.92%
-
Net Worth 890,210 923,652 649,162 857,315 831,790 839,635 815,164 6.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 37,438 37,445 37,451 - - 37,409 37,431 0.01%
Div Payout % 48.49% 107.14% 28.44% - - 119.05% 28.48% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 890,210 923,652 649,162 857,315 831,790 839,635 815,164 6.04%
NOSH 831,972 832,119 832,260 832,345 831,790 831,322 831,801 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.67% 6.17% 6.41% 6.65% 6.89% 6.69% 7.15% -
ROE 8.67% 3.78% 20.29% 11.63% 8.21% 3.74% 16.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 142.39 69.66 257.89 190.29 125.85 59.47 234.03 -28.17%
EPS 9.28 4.20 11.49 11.98 8.21 3.78 15.79 -29.81%
DPS 4.50 4.50 4.50 0.00 0.00 4.50 4.50 0.00%
NAPS 1.07 1.11 0.78 1.03 1.00 1.01 0.98 6.02%
Adjusted Per Share Value based on latest NOSH - 832,084
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.45 15.88 58.80 43.39 28.68 13.54 53.33 -28.17%
EPS 2.11 0.96 3.61 2.73 1.87 0.86 3.60 -29.94%
DPS 1.03 1.03 1.03 0.00 0.00 1.02 1.03 0.00%
NAPS 0.2439 0.253 0.1778 0.2348 0.2279 0.23 0.2233 6.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.61 3.12 3.02 3.10 3.15 3.14 3.25 -
P/RPS 2.54 4.48 1.17 1.63 2.50 5.28 1.39 49.41%
P/EPS 38.90 74.29 19.08 25.88 38.37 83.07 20.57 52.86%
EY 2.57 1.35 5.24 3.86 2.61 1.20 4.86 -34.58%
DY 1.25 1.44 1.49 0.00 0.00 1.43 1.38 -6.37%
P/NAPS 3.37 2.81 3.87 3.01 3.15 3.11 3.32 1.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 23/08/12 22/05/12 -
Price 4.23 3.36 3.36 3.00 3.16 3.27 3.16 -
P/RPS 2.97 4.82 1.30 1.58 2.51 5.50 1.35 69.07%
P/EPS 45.58 80.00 21.23 25.04 38.49 86.51 20.00 73.09%
EY 2.19 1.25 4.71 3.99 2.60 1.16 5.00 -42.29%
DY 1.06 1.34 1.34 0.00 0.00 1.38 1.42 -17.69%
P/NAPS 3.95 3.03 4.31 2.91 3.16 3.24 3.22 14.57%

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