[QL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 34.06%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,274,188 823,239 384,514 1,476,396 1,063,640 693,508 356,340 133.29%
PBT 120,388 75,992 33,179 136,015 101,263 61,248 27,329 167.99%
Tax -20,029 -11,381 -4,973 -20,935 -14,576 -8,237 -3,811 201.37%
NP 100,359 64,611 28,206 115,080 86,687 53,011 23,518 162.39%
-
NP to SH 92,939 59,805 26,797 106,914 79,749 48,360 22,316 158.18%
-
Tax Rate 16.64% 14.98% 14.99% 15.39% 14.39% 13.45% 13.94% -
Total Cost 1,173,829 758,628 356,308 1,361,316 976,953 640,497 332,822 131.16%
-
Net Worth 584,546 547,951 390,641 250,536 477,186 444,689 441,738 20.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 29,298 29,359 - - - -
Div Payout % - - 109.33% 27.46% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 584,546 547,951 390,641 250,536 477,186 444,689 441,738 20.47%
NOSH 392,313 391,393 390,641 391,463 326,840 326,977 327,214 12.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.88% 7.85% 7.34% 7.79% 8.15% 7.64% 6.60% -
ROE 15.90% 10.91% 6.86% 42.67% 16.71% 10.88% 5.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 324.79 210.34 98.43 377.15 325.43 212.10 108.90 106.78%
EPS 23.69 15.28 3.43 13.65 24.40 14.79 6.82 128.84%
DPS 0.00 0.00 7.50 7.50 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.00 0.64 1.46 1.36 1.35 6.78%
Adjusted Per Share Value based on latest NOSH - 391,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.36 33.83 15.80 60.67 43.71 28.50 14.64 133.32%
EPS 3.82 2.46 1.10 4.39 3.28 1.99 0.92 157.66%
DPS 0.00 0.00 1.20 1.21 0.00 0.00 0.00 -
NAPS 0.2402 0.2252 0.1605 0.1029 0.1961 0.1827 0.1815 20.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.92 2.37 1.98 1.73 1.94 1.71 1.48 -
P/RPS 0.90 1.13 2.01 0.46 0.60 0.81 1.36 -24.00%
P/EPS 12.33 15.51 28.86 6.33 7.95 11.56 21.70 -31.32%
EY 8.11 6.45 3.46 15.79 12.58 8.65 4.61 45.57%
DY 0.00 0.00 3.79 4.34 0.00 0.00 0.00 -
P/NAPS 1.96 1.69 1.98 2.70 1.33 1.26 1.10 46.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 -
Price 3.03 2.92 2.30 1.86 1.67 1.91 1.62 -
P/RPS 0.93 1.39 2.34 0.49 0.51 0.90 1.49 -26.90%
P/EPS 12.79 19.11 33.53 6.81 6.84 12.91 23.75 -33.73%
EY 7.82 5.23 2.98 14.68 14.61 7.74 4.21 50.93%
DY 0.00 0.00 3.26 4.03 0.00 0.00 0.00 -
P/NAPS 2.03 2.09 2.30 2.91 1.14 1.40 1.20 41.83%

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