[QL] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 20.91%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 653,556 606,874 665,628 605,145 579,636 562,462 536,880 14.04%
PBT 50,333 47,487 59,465 53,091 43,725 42,031 40,860 14.95%
Tax -10,158 -6,678 -12,089 -9,782 -7,964 -9,751 -7,598 21.42%
NP 40,175 40,809 47,376 43,309 35,761 32,280 33,262 13.45%
-
NP to SH 40,356 38,610 44,613 42,257 34,949 31,991 31,536 17.92%
-
Tax Rate 20.18% 14.06% 20.33% 18.42% 18.21% 23.20% 18.60% -
Total Cost 613,381 566,065 618,252 561,836 543,875 530,182 503,618 14.08%
-
Net Worth 1,299,388 1,330,965 923,888 890,058 923,652 832,909 857,046 32.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 41,967 - - - 37,480 - -
Div Payout % - 108.70% - - - 117.16% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,299,388 1,330,965 923,888 890,058 923,652 832,909 857,046 32.07%
NOSH 1,249,411 1,199,068 832,332 831,830 832,119 832,909 832,084 31.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.15% 6.72% 7.12% 7.16% 6.17% 5.74% 6.20% -
ROE 3.11% 2.90% 4.83% 4.75% 3.78% 3.84% 3.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.31 50.61 79.97 72.75 69.66 67.53 64.52 -13.08%
EPS 3.23 3.22 5.36 5.08 4.20 2.79 3.79 -10.13%
DPS 0.00 3.50 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.04 1.11 1.11 1.07 1.11 1.00 1.03 0.64%
Adjusted Per Share Value based on latest NOSH - 831,830
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.85 24.94 27.35 24.87 23.82 23.11 22.06 14.03%
EPS 1.66 1.59 1.83 1.74 1.44 1.31 1.30 17.75%
DPS 0.00 1.72 0.00 0.00 0.00 1.54 0.00 -
NAPS 0.5339 0.5469 0.3796 0.3657 0.3795 0.3422 0.3522 32.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.25 3.24 4.07 3.61 3.12 3.02 3.10 -
P/RPS 6.21 6.40 5.09 4.96 4.48 4.47 4.80 18.78%
P/EPS 100.62 100.62 75.93 71.06 74.29 78.63 81.79 14.85%
EY 0.99 0.99 1.32 1.41 1.35 1.27 1.22 -13.03%
DY 0.00 1.08 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 3.13 2.92 3.67 3.37 2.81 3.02 3.01 2.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 20/02/14 22/11/13 22/08/13 22/05/13 22/02/13 -
Price 3.40 3.20 2.86 4.23 3.36 3.36 3.00 -
P/RPS 6.50 6.32 3.58 5.81 4.82 4.98 4.65 25.09%
P/EPS 105.26 99.38 53.36 83.27 80.00 87.48 79.16 20.98%
EY 0.95 1.01 1.87 1.20 1.25 1.14 1.26 -17.20%
DY 0.00 1.09 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 3.27 2.88 2.58 3.95 3.03 3.36 2.91 8.10%

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