[QL] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 17.32%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 579,636 562,462 536,880 552,451 494,362 498,163 498,960 10.51%
PBT 43,725 42,031 40,860 48,204 41,616 41,917 46,396 -3.87%
Tax -7,964 -9,751 -7,598 -9,166 -8,533 -8,022 -9,497 -11.08%
NP 35,761 32,280 33,262 39,038 33,083 33,895 36,899 -2.06%
-
NP to SH 34,949 31,991 31,536 36,866 31,424 31,194 34,421 1.02%
-
Tax Rate 18.21% 23.20% 18.60% 19.02% 20.50% 19.14% 20.47% -
Total Cost 543,875 530,182 503,618 513,413 461,279 464,268 462,061 11.49%
-
Net Worth 923,652 832,909 857,046 832,189 839,635 815,574 789,853 11.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 37,480 - - - 37,449 - -
Div Payout % - 117.16% - - - 120.05% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 923,652 832,909 857,046 832,189 839,635 815,574 789,853 11.00%
NOSH 832,119 832,909 832,084 832,189 831,322 832,219 831,425 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.17% 5.74% 6.20% 7.07% 6.69% 6.80% 7.40% -
ROE 3.78% 3.84% 3.68% 4.43% 3.74% 3.82% 4.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.66 67.53 64.52 66.39 59.47 59.86 60.01 10.46%
EPS 4.20 2.79 3.79 4.43 3.78 3.75 4.14 0.96%
DPS 0.00 4.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.11 1.00 1.03 1.00 1.01 0.98 0.95 10.94%
Adjusted Per Share Value based on latest NOSH - 832,189
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.82 23.11 22.06 22.70 20.31 20.47 20.50 10.53%
EPS 1.44 1.31 1.30 1.51 1.29 1.28 1.41 1.41%
DPS 0.00 1.54 0.00 0.00 0.00 1.54 0.00 -
NAPS 0.3795 0.3422 0.3522 0.342 0.345 0.3351 0.3246 10.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.12 3.02 3.10 3.15 3.14 3.25 3.08 -
P/RPS 4.48 4.47 4.80 4.75 5.28 5.43 5.13 -8.64%
P/EPS 74.29 78.63 81.79 71.11 83.07 86.71 74.40 -0.09%
EY 1.35 1.27 1.22 1.41 1.20 1.15 1.34 0.49%
DY 0.00 1.49 0.00 0.00 0.00 1.38 0.00 -
P/NAPS 2.81 3.02 3.01 3.15 3.11 3.32 3.24 -9.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 22/02/13 20/11/12 23/08/12 22/05/12 21/02/12 -
Price 3.36 3.36 3.00 3.16 3.27 3.16 3.32 -
P/RPS 4.82 4.98 4.65 4.76 5.50 5.28 5.53 -8.76%
P/EPS 80.00 87.48 79.16 71.33 86.51 84.31 80.19 -0.15%
EY 1.25 1.14 1.26 1.40 1.16 1.19 1.25 0.00%
DY 0.00 1.34 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 3.03 3.36 2.91 3.16 3.24 3.22 3.49 -9.00%

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