[QL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 31.83%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,042,919 1,310,097 635,556 2,457,186 1,850,313 1,184,684 579,636 131.06%
PBT 187,200 112,590 50,333 203,767 156,280 96,816 43,725 162.96%
Tax -38,536 -22,940 -10,158 -37,013 -30,335 -17,745 -7,964 185.26%
NP 148,664 89,650 40,175 166,754 125,945 79,071 35,761 157.87%
-
NP to SH 143,847 88,530 40,356 159,929 121,319 77,207 34,949 156.16%
-
Tax Rate 20.59% 20.37% 20.18% 18.16% 19.41% 18.33% 18.21% -
Total Cost 1,894,255 1,220,447 595,381 2,290,432 1,724,368 1,105,613 543,875 129.24%
-
Net Worth 1,359,378 1,297,852 1,299,388 1,287,318 923,622 890,210 923,652 29.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 40,591 37,444 37,438 37,445 -
Div Payout % - - - 25.38% 30.86% 48.49% 107.14% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,359,378 1,297,852 1,299,388 1,287,318 923,622 890,210 923,652 29.29%
NOSH 1,247,062 1,247,934 1,249,411 1,159,746 832,091 831,972 832,119 30.86%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.28% 6.84% 6.32% 6.79% 6.81% 6.67% 6.17% -
ROE 10.58% 6.82% 3.11% 12.42% 13.14% 8.67% 3.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 165.31 104.98 50.87 211.87 222.37 142.39 69.66 77.63%
EPS 11.64 7.09 3.23 13.79 14.58 9.28 4.20 96.93%
DPS 0.00 0.00 0.00 3.50 4.50 4.50 4.50 -
NAPS 1.10 1.04 1.04 1.11 1.11 1.07 1.11 -0.59%
Adjusted Per Share Value based on latest NOSH - 1,199,068
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.94 53.83 26.12 100.97 76.03 48.68 23.82 131.04%
EPS 5.91 3.64 1.66 6.57 4.99 3.17 1.44 155.68%
DPS 0.00 0.00 0.00 1.67 1.54 1.54 1.54 -
NAPS 0.5586 0.5333 0.5339 0.529 0.3795 0.3658 0.3795 29.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.30 3.43 3.25 3.24 4.07 3.61 3.12 -
P/RPS 2.00 3.27 6.39 1.53 1.83 2.54 4.48 -41.50%
P/EPS 28.35 48.35 100.62 23.50 27.91 38.90 74.29 -47.29%
EY 3.53 2.07 0.99 4.26 3.58 2.57 1.35 89.46%
DY 0.00 0.00 0.00 1.08 1.11 1.25 1.44 -
P/NAPS 3.00 3.30 3.13 2.92 3.67 3.37 2.81 4.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 27/05/14 20/02/14 22/11/13 22/08/13 -
Price 3.70 3.46 3.40 3.20 2.86 4.23 3.36 -
P/RPS 2.24 3.30 6.68 1.51 1.29 2.97 4.82 -39.91%
P/EPS 31.79 48.77 105.26 23.21 19.62 45.58 80.00 -45.85%
EY 3.15 2.05 0.95 4.31 5.10 2.19 1.25 84.87%
DY 0.00 0.00 0.00 1.09 1.57 1.06 1.34 -
P/NAPS 3.36 3.33 3.27 2.88 2.58 3.95 3.03 7.11%

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