[QL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 31.13%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,583,845 1,046,813 494,362 1,946,672 1,448,711 949,751 454,566 128.96%
PBT 130,678 89,820 41,616 172,282 130,366 83,969 36,200 134.40%
Tax -25,406 -17,699 -8,533 -33,113 -25,091 -15,594 -6,345 151.09%
NP 105,272 72,121 33,083 139,169 105,275 68,375 29,855 130.78%
-
NP to SH 99,715 68,290 31,424 131,407 100,213 65,791 27,792 133.45%
-
Tax Rate 19.44% 19.70% 20.50% 19.22% 19.25% 18.57% 17.53% -
Total Cost 1,478,573 974,692 461,279 1,807,503 1,343,436 881,376 424,711 128.83%
-
Net Worth 857,315 831,790 839,635 815,164 790,717 765,205 765,528 7.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 37,409 37,431 - - 35,364 -
Div Payout % - - 119.05% 28.48% - - 127.25% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 857,315 831,790 839,635 815,164 790,717 765,205 765,528 7.80%
NOSH 832,345 831,790 831,322 831,801 832,333 831,744 832,095 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.65% 6.89% 6.69% 7.15% 7.27% 7.20% 6.57% -
ROE 11.63% 8.21% 3.74% 16.12% 12.67% 8.60% 3.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.29 125.85 59.47 234.03 174.05 114.19 54.63 128.91%
EPS 11.98 8.21 3.78 15.79 12.04 7.91 3.34 133.41%
DPS 0.00 0.00 4.50 4.50 0.00 0.00 4.25 -
NAPS 1.03 1.00 1.01 0.98 0.95 0.92 0.92 7.78%
Adjusted Per Share Value based on latest NOSH - 832,219
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 65.08 43.01 20.31 79.99 59.53 39.03 18.68 128.94%
EPS 4.10 2.81 1.29 5.40 4.12 2.70 1.14 133.83%
DPS 0.00 0.00 1.54 1.54 0.00 0.00 1.45 -
NAPS 0.3523 0.3418 0.345 0.335 0.3249 0.3144 0.3146 7.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.10 3.15 3.14 3.25 3.08 2.64 3.18 -
P/RPS 1.63 2.50 5.28 1.39 1.77 2.31 5.82 -57.02%
P/EPS 25.88 38.37 83.07 20.57 25.58 33.38 95.21 -57.87%
EY 3.86 2.61 1.20 4.86 3.91 3.00 1.05 137.25%
DY 0.00 0.00 1.43 1.38 0.00 0.00 1.34 -
P/NAPS 3.01 3.15 3.11 3.32 3.24 2.87 3.46 -8.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 20/11/12 23/08/12 22/05/12 21/02/12 21/11/11 22/08/11 -
Price 3.00 3.16 3.27 3.16 3.32 2.90 2.98 -
P/RPS 1.58 2.51 5.50 1.35 1.91 2.54 5.45 -56.03%
P/EPS 25.04 38.49 86.51 20.00 27.57 36.66 89.22 -56.96%
EY 3.99 2.60 1.16 5.00 3.63 2.73 1.12 132.36%
DY 0.00 0.00 1.38 1.42 0.00 0.00 1.43 -
P/NAPS 2.91 3.16 3.24 3.22 3.49 3.15 3.24 -6.88%

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