[QL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 57.13%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,310,097 635,556 2,457,186 1,850,313 1,184,684 579,636 2,146,307 -28.02%
PBT 112,590 50,333 203,767 156,280 96,816 43,725 172,709 -24.79%
Tax -22,940 -10,158 -37,013 -30,335 -17,745 -7,964 -35,157 -24.75%
NP 89,650 40,175 166,754 125,945 79,071 35,761 137,552 -24.80%
-
NP to SH 88,530 40,356 159,929 121,319 77,207 34,949 131,706 -23.24%
-
Tax Rate 20.37% 20.18% 18.16% 19.41% 18.33% 18.21% 20.36% -
Total Cost 1,220,447 595,381 2,290,432 1,724,368 1,105,613 543,875 2,008,755 -28.24%
-
Net Worth 1,297,852 1,299,388 1,287,318 923,622 890,210 923,652 649,162 58.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,297,852 1,299,388 1,287,318 923,622 890,210 923,652 649,162 58.63%
NOSH 1,247,934 1,249,411 1,159,746 832,091 831,972 832,119 832,260 30.97%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.84% 6.32% 6.79% 6.81% 6.67% 6.17% 6.41% -
ROE 6.82% 3.11% 12.42% 13.14% 8.67% 3.78% 20.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.98 50.87 211.87 222.37 142.39 69.66 257.89 -45.04%
EPS 7.09 3.23 13.79 14.58 9.28 4.20 11.49 -27.49%
DPS 0.00 0.00 3.50 4.50 4.50 4.50 4.50 -
NAPS 1.04 1.04 1.11 1.11 1.07 1.11 0.78 21.12%
Adjusted Per Share Value based on latest NOSH - 832,332
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.95 17.44 67.42 50.77 32.51 15.91 58.89 -28.01%
EPS 2.43 1.11 4.39 3.33 2.12 0.96 3.61 -23.17%
DPS 0.00 0.00 1.11 1.03 1.03 1.03 1.03 -
NAPS 0.3561 0.3565 0.3532 0.2534 0.2443 0.2534 0.1781 58.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.43 3.25 3.24 4.07 3.61 3.12 3.02 -
P/RPS 3.27 6.39 1.53 1.83 2.54 4.48 1.17 98.29%
P/EPS 48.35 100.62 23.50 27.91 38.90 74.29 19.08 85.76%
EY 2.07 0.99 4.26 3.58 2.57 1.35 5.24 -46.13%
DY 0.00 0.00 1.08 1.11 1.25 1.44 1.49 -
P/NAPS 3.30 3.13 2.92 3.67 3.37 2.81 3.87 -10.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 27/05/14 20/02/14 22/11/13 22/08/13 22/05/13 -
Price 3.46 3.40 3.20 2.86 4.23 3.36 3.36 -
P/RPS 3.30 6.68 1.51 1.29 2.97 4.82 1.30 85.98%
P/EPS 48.77 105.26 23.21 19.62 45.58 80.00 21.23 74.01%
EY 2.05 0.95 4.31 5.10 2.19 1.25 4.71 -42.53%
DY 0.00 0.00 1.09 1.57 1.06 1.34 1.34 -
P/NAPS 3.33 3.27 2.88 2.58 3.95 3.03 4.31 -15.78%

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