[QL] QoQ TTM 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- 7.71%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,687,212 1,606,396 1,504,838 1,476,664 1,382,849 1,335,300 1,389,753 13.76%
PBT 155,298 150,915 142,023 136,173 125,286 113,826 110,376 25.48%
Tax -27,243 -24,935 -22,953 -21,791 -18,708 -14,881 -13,476 59.67%
NP 128,055 125,980 119,070 114,382 106,578 98,945 96,900 20.36%
-
NP to SH 119,382 117,633 110,672 106,191 98,593 90,961 90,103 20.57%
-
Tax Rate 17.54% 16.52% 16.16% 16.00% 14.93% 13.07% 12.21% -
Total Cost 1,559,157 1,480,416 1,385,768 1,362,282 1,276,271 1,236,355 1,292,853 13.26%
-
Net Worth 394,007 391,553 390,641 501,399 476,847 444,465 441,738 -7.32%
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 29,378 29,378 29,378 23,019 23,019 23,019 17.60%
Div Payout % 24.61% 24.98% 26.55% 27.67% 23.35% 25.31% 25.55% -
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 394,007 391,553 390,641 501,399 476,847 444,465 441,738 -7.32%
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 7.59% 7.84% 7.91% 7.75% 7.71% 7.41% 6.97% -
ROE 30.30% 30.04% 28.33% 21.18% 20.68% 20.47% 20.40% -
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 428.22 410.26 385.22 376.97 423.40 408.58 424.72 0.54%
EPS 30.30 30.04 28.33 27.11 30.19 27.83 27.54 6.55%
DPS 7.50 7.50 7.52 7.50 7.00 7.00 7.00 4.69%
NAPS 1.00 1.00 1.00 1.28 1.46 1.36 1.35 -18.08%
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 69.33 66.01 61.83 60.68 56.82 54.87 57.11 13.75%
EPS 4.91 4.83 4.55 4.36 4.05 3.74 3.70 20.69%
DPS 1.21 1.21 1.21 1.21 0.95 0.95 0.95 17.44%
NAPS 0.1619 0.1609 0.1605 0.206 0.1959 0.1826 0.1815 -7.31%
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 0.68 0.58 0.51 0.46 0.46 0.42 0.35 55.51%
P/EPS 9.64 7.89 6.99 6.38 6.43 6.14 5.37 47.54%
EY 10.38 12.68 14.31 15.67 15.56 16.28 18.61 -32.16%
DY 2.57 3.17 3.80 4.34 3.61 4.09 4.73 -33.34%
P/NAPS 2.92 2.37 1.98 1.35 1.33 1.26 1.10 91.37%
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 0.71 0.71 0.60 0.49 0.39 0.47 0.38 51.52%
P/EPS 10.00 9.72 8.12 6.86 5.53 6.86 5.88 42.34%
EY 10.00 10.29 12.32 14.57 18.08 14.57 17.00 -29.72%
DY 2.48 2.57 3.27 4.03 4.19 3.66 4.32 -30.85%
P/NAPS 3.03 2.92 2.30 1.45 1.14 1.40 1.20 85.11%

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