[QL] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -15.76%
YoY- 40.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 450,949 438,725 384,514 413,024 370,133 337,167 356,340 16.94%
PBT 44,397 42,813 33,179 34,909 40,014 33,921 27,329 38.07%
Tax -8,648 -6,408 -4,973 -7,214 -6,340 -4,426 -3,811 72.42%
NP 35,749 36,405 28,206 27,695 33,674 29,495 23,518 32.10%
-
NP to SH 33,136 33,008 26,797 26,441 31,387 26,047 22,316 30.05%
-
Tax Rate 19.48% 14.97% 14.99% 20.67% 15.84% 13.05% 13.94% -
Total Cost 415,200 402,320 356,308 385,329 336,459 307,672 332,822 15.83%
-
Net Worth 587,070 548,175 390,641 501,399 476,847 444,465 441,738 20.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 29,378 - - - -
Div Payout % - - - 111.11% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 587,070 548,175 390,641 501,399 476,847 444,465 441,738 20.81%
NOSH 394,007 391,553 390,641 391,718 326,607 326,813 327,214 13.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.93% 8.30% 7.34% 6.71% 9.10% 8.75% 6.60% -
ROE 5.64% 6.02% 6.86% 5.27% 6.58% 5.86% 5.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 114.45 112.05 98.43 105.44 113.33 103.17 108.90 3.36%
EPS 8.41 8.43 3.43 6.75 9.61 7.97 6.82 14.94%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.00 1.28 1.46 1.36 1.35 6.78%
Adjusted Per Share Value based on latest NOSH - 391,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.53 18.03 15.80 16.97 15.21 13.85 14.64 16.95%
EPS 1.36 1.36 1.10 1.09 1.29 1.07 0.92 29.67%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.2412 0.2252 0.1605 0.206 0.1959 0.1826 0.1815 20.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.92 2.37 1.98 1.73 1.94 1.71 1.48 -
P/RPS 2.55 2.12 2.01 1.64 1.71 1.66 1.36 51.88%
P/EPS 34.72 28.11 28.86 25.63 20.19 21.46 21.70 36.68%
EY 2.88 3.56 3.46 3.90 4.95 4.66 4.61 -26.85%
DY 0.00 0.00 0.00 4.34 0.00 0.00 0.00 -
P/NAPS 1.96 1.69 1.98 1.35 1.33 1.26 1.10 46.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 22/11/10 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 -
Price 3.03 2.92 2.30 1.86 1.67 1.91 1.62 -
P/RPS 2.65 2.61 2.34 1.76 1.47 1.85 1.49 46.63%
P/EPS 36.03 34.64 33.53 27.56 17.38 23.96 23.75 31.92%
EY 2.78 2.89 2.98 3.63 5.75 4.17 4.21 -24.11%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 2.03 2.09 2.30 1.45 1.14 1.40 1.20 41.83%

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