[QL] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -14.46%
YoY- -8.38%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 605,145 579,636 562,462 536,880 552,451 494,362 498,163 13.83%
PBT 53,091 43,725 42,031 40,860 48,204 41,616 41,917 17.04%
Tax -9,782 -7,964 -9,751 -7,598 -9,166 -8,533 -8,022 14.12%
NP 43,309 35,761 32,280 33,262 39,038 33,083 33,895 17.73%
-
NP to SH 42,257 34,949 31,991 31,536 36,866 31,424 31,194 22.40%
-
Tax Rate 18.42% 18.21% 23.20% 18.60% 19.02% 20.50% 19.14% -
Total Cost 561,836 543,875 530,182 503,618 513,413 461,279 464,268 13.54%
-
Net Worth 890,058 923,652 832,909 857,046 832,189 839,635 815,574 5.99%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 37,480 - - - 37,449 -
Div Payout % - - 117.16% - - - 120.05% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 890,058 923,652 832,909 857,046 832,189 839,635 815,574 5.99%
NOSH 831,830 832,119 832,909 832,084 832,189 831,322 832,219 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.16% 6.17% 5.74% 6.20% 7.07% 6.69% 6.80% -
ROE 4.75% 3.78% 3.84% 3.68% 4.43% 3.74% 3.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.75 69.66 67.53 64.52 66.39 59.47 59.86 13.87%
EPS 5.08 4.20 2.79 3.79 4.43 3.78 3.75 22.40%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.07 1.11 1.00 1.03 1.00 1.01 0.98 6.02%
Adjusted Per Share Value based on latest NOSH - 832,084
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.58 15.88 15.41 14.71 15.13 13.54 13.65 13.82%
EPS 1.16 0.96 0.88 0.86 1.01 0.86 0.85 23.01%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 1.03 -
NAPS 0.2438 0.253 0.2282 0.2348 0.228 0.23 0.2234 5.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.61 3.12 3.02 3.10 3.15 3.14 3.25 -
P/RPS 4.96 4.48 4.47 4.80 4.75 5.28 5.43 -5.85%
P/EPS 71.06 74.29 78.63 81.79 71.11 83.07 86.71 -12.41%
EY 1.41 1.35 1.27 1.22 1.41 1.20 1.15 14.54%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.38 -
P/NAPS 3.37 2.81 3.02 3.01 3.15 3.11 3.32 1.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 23/08/12 22/05/12 -
Price 4.23 3.36 3.36 3.00 3.16 3.27 3.16 -
P/RPS 5.81 4.82 4.98 4.65 4.76 5.50 5.28 6.57%
P/EPS 83.27 80.00 87.48 79.16 71.33 86.51 84.31 -0.82%
EY 1.20 1.25 1.14 1.26 1.40 1.16 1.19 0.55%
DY 0.00 0.00 1.34 0.00 0.00 0.00 1.42 -
P/NAPS 3.95 3.03 3.36 2.91 3.16 3.24 3.22 14.57%

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