[QL] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -2.43%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,382,849 1,335,300 1,389,753 1,397,905 1,410,574 1,441,200 1,357,347 1.24%
PBT 125,286 113,826 110,376 109,898 110,328 110,013 104,136 13.08%
Tax -18,708 -14,881 -13,476 -13,219 -11,211 -11,500 -10,544 46.40%
NP 106,578 98,945 96,900 96,679 99,117 98,513 93,592 9.02%
-
NP to SH 98,593 90,961 90,103 89,331 91,560 91,420 86,891 8.76%
-
Tax Rate 14.93% 13.07% 12.21% 12.03% 10.16% 10.45% 10.13% -
Total Cost 1,276,271 1,236,355 1,292,853 1,301,226 1,311,457 1,342,687 1,263,755 0.65%
-
Net Worth 476,847 444,465 441,738 417,637 401,400 384,740 382,711 15.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,019 23,019 23,019 23,019 14,297 14,297 14,297 37.25%
Div Payout % 23.35% 25.31% 25.55% 25.77% 15.62% 15.64% 16.45% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 476,847 444,465 441,738 417,637 401,400 384,740 382,711 15.74%
NOSH 326,607 326,813 327,214 328,848 329,016 328,838 329,923 -0.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.71% 7.41% 6.97% 6.92% 7.03% 6.84% 6.90% -
ROE 20.68% 20.47% 20.40% 21.39% 22.81% 23.76% 22.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 423.40 408.58 424.72 425.09 428.72 438.27 411.41 1.92%
EPS 30.19 27.83 27.54 27.16 27.83 27.80 26.34 9.49%
DPS 7.00 7.00 7.00 7.00 4.35 4.35 4.33 37.62%
NAPS 1.46 1.36 1.35 1.27 1.22 1.17 1.16 16.52%
Adjusted Per Share Value based on latest NOSH - 328,848
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.95 36.64 38.13 38.36 38.71 39.55 37.25 1.24%
EPS 2.71 2.50 2.47 2.45 2.51 2.51 2.38 9.01%
DPS 0.63 0.63 0.63 0.63 0.39 0.39 0.39 37.55%
NAPS 0.1308 0.122 0.1212 0.1146 0.1101 0.1056 0.105 15.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.94 1.71 1.48 1.23 1.17 1.31 1.33 -
P/RPS 0.46 0.42 0.35 0.29 0.27 0.30 0.32 27.28%
P/EPS 6.43 6.14 5.37 4.53 4.20 4.71 5.05 17.42%
EY 15.56 16.28 18.61 22.09 23.78 21.22 19.80 -14.80%
DY 3.61 4.09 4.73 5.69 3.71 3.32 3.26 7.01%
P/NAPS 1.33 1.26 1.10 0.97 0.96 1.12 1.15 10.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 24/08/09 21/05/09 16/02/09 19/11/08 26/08/08 -
Price 1.67 1.91 1.62 1.33 1.23 1.17 1.37 -
P/RPS 0.39 0.47 0.38 0.31 0.29 0.27 0.33 11.74%
P/EPS 5.53 6.86 5.88 4.90 4.42 4.21 5.20 4.17%
EY 18.08 14.57 17.00 20.42 22.62 23.76 19.22 -3.98%
DY 4.19 3.66 4.32 5.26 3.53 3.72 3.16 20.63%
P/NAPS 1.14 1.40 1.20 1.05 1.01 1.00 1.18 -2.26%

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