[QL] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 20.5%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 438,725 384,514 413,024 370,133 337,167 356,340 319,209 23.59%
PBT 42,813 33,179 34,909 40,014 33,921 27,329 24,022 46.94%
Tax -6,408 -4,973 -7,214 -6,340 -4,426 -3,811 -4,131 33.96%
NP 36,405 28,206 27,695 33,674 29,495 23,518 19,891 49.56%
-
NP to SH 33,008 26,797 26,441 31,387 26,047 22,316 18,843 45.26%
-
Tax Rate 14.97% 14.99% 20.67% 15.84% 13.05% 13.94% 17.20% -
Total Cost 402,320 356,308 385,329 336,459 307,672 332,822 299,318 21.77%
-
Net Worth 548,175 390,641 501,399 476,847 444,465 441,738 417,637 19.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 29,378 - - - 23,019 -
Div Payout % - - 111.11% - - - 122.16% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 548,175 390,641 501,399 476,847 444,465 441,738 417,637 19.86%
NOSH 391,553 390,641 391,718 326,607 326,813 327,214 328,848 12.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.30% 7.34% 6.71% 9.10% 8.75% 6.60% 6.23% -
ROE 6.02% 6.86% 5.27% 6.58% 5.86% 5.05% 4.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.05 98.43 105.44 113.33 103.17 108.90 97.07 10.03%
EPS 8.43 3.43 6.75 9.61 7.97 6.82 5.73 29.32%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.00 -
NAPS 1.40 1.00 1.28 1.46 1.36 1.35 1.27 6.70%
Adjusted Per Share Value based on latest NOSH - 326,607
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.03 15.80 16.97 15.21 13.85 14.64 13.12 23.58%
EPS 1.36 1.10 1.09 1.29 1.07 0.92 0.77 46.06%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 0.95 -
NAPS 0.2252 0.1605 0.206 0.1959 0.1826 0.1815 0.1716 19.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.37 1.98 1.73 1.94 1.71 1.48 1.23 -
P/RPS 2.12 2.01 1.64 1.71 1.66 1.36 1.27 40.67%
P/EPS 28.11 28.86 25.63 20.19 21.46 21.70 21.47 19.65%
EY 3.56 3.46 3.90 4.95 4.66 4.61 4.66 -16.41%
DY 0.00 0.00 4.34 0.00 0.00 0.00 5.69 -
P/NAPS 1.69 1.98 1.35 1.33 1.26 1.10 0.97 44.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 21/05/09 -
Price 2.92 2.30 1.86 1.67 1.91 1.62 1.33 -
P/RPS 2.61 2.34 1.76 1.47 1.85 1.49 1.37 53.61%
P/EPS 34.64 33.53 27.56 17.38 23.96 23.75 23.21 30.56%
EY 2.89 2.98 3.63 5.75 4.17 4.21 4.31 -23.37%
DY 0.00 0.00 4.03 0.00 0.00 0.00 5.26 -
P/NAPS 2.09 2.30 1.45 1.14 1.40 1.20 1.05 58.16%

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