[QL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 32.08%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,850,313 1,184,684 579,636 2,146,307 1,583,845 1,046,813 494,362 140.48%
PBT 156,280 96,816 43,725 172,709 130,678 89,820 41,616 141.01%
Tax -30,335 -17,745 -7,964 -35,157 -25,406 -17,699 -8,533 132.39%
NP 125,945 79,071 35,761 137,552 105,272 72,121 33,083 143.21%
-
NP to SH 121,319 77,207 34,949 131,706 99,715 68,290 31,424 145.49%
-
Tax Rate 19.41% 18.33% 18.21% 20.36% 19.44% 19.70% 20.50% -
Total Cost 1,724,368 1,105,613 543,875 2,008,755 1,478,573 974,692 461,279 140.28%
-
Net Worth 923,622 890,210 923,652 649,162 857,315 831,790 839,635 6.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 37,444 37,438 37,445 37,451 - - 37,409 0.06%
Div Payout % 30.86% 48.49% 107.14% 28.44% - - 119.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 923,622 890,210 923,652 649,162 857,315 831,790 839,635 6.54%
NOSH 832,091 831,972 832,119 832,260 832,345 831,790 831,322 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.81% 6.67% 6.17% 6.41% 6.65% 6.89% 6.69% -
ROE 13.14% 8.67% 3.78% 20.29% 11.63% 8.21% 3.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 222.37 142.39 69.66 257.89 190.29 125.85 59.47 140.33%
EPS 14.58 9.28 4.20 11.49 11.98 8.21 3.78 145.34%
DPS 4.50 4.50 4.50 4.50 0.00 0.00 4.50 0.00%
NAPS 1.11 1.07 1.11 0.78 1.03 1.00 1.01 6.47%
Adjusted Per Share Value based on latest NOSH - 832,909
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.03 48.68 23.82 88.19 65.08 43.01 20.31 140.51%
EPS 4.99 3.17 1.44 5.41 4.10 2.81 1.29 145.81%
DPS 1.54 1.54 1.54 1.54 0.00 0.00 1.54 0.00%
NAPS 0.3795 0.3658 0.3795 0.2667 0.3523 0.3418 0.345 6.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.07 3.61 3.12 3.02 3.10 3.15 3.14 -
P/RPS 1.83 2.54 4.48 1.17 1.63 2.50 5.28 -50.56%
P/EPS 27.91 38.90 74.29 19.08 25.88 38.37 83.07 -51.57%
EY 3.58 2.57 1.35 5.24 3.86 2.61 1.20 106.82%
DY 1.11 1.25 1.44 1.49 0.00 0.00 1.43 -15.49%
P/NAPS 3.67 3.37 2.81 3.87 3.01 3.15 3.11 11.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 23/08/12 -
Price 2.86 4.23 3.36 3.36 3.00 3.16 3.27 -
P/RPS 1.29 2.97 4.82 1.30 1.58 2.51 5.50 -61.86%
P/EPS 19.62 45.58 80.00 21.23 25.04 38.49 86.51 -62.70%
EY 5.10 2.19 1.25 4.71 3.99 2.60 1.16 167.65%
DY 1.57 1.06 1.34 1.34 0.00 0.00 1.38 8.95%
P/NAPS 2.58 3.95 3.03 4.31 2.91 3.16 3.24 -14.05%

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