[QL] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -0.27%
YoY- 5.55%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,081,856 2,043,936 1,986,670 1,946,874 1,951,477 1,903,466 1,847,006 8.26%
PBT 172,597 178,133 177,699 172,283 170,819 168,820 163,863 3.50%
Tax -33,319 -35,218 -35,301 -33,113 -32,178 -31,329 -28,488 10.95%
NP 139,278 142,915 142,398 139,170 138,641 137,491 135,375 1.90%
-
NP to SH 131,020 133,905 135,040 131,408 131,766 130,481 125,488 2.90%
-
Tax Rate 19.30% 19.77% 19.87% 19.22% 18.84% 18.56% 17.39% -
Total Cost 1,942,578 1,901,021 1,844,272 1,807,704 1,812,836 1,765,975 1,711,631 8.76%
-
Net Worth 857,046 832,189 839,635 815,574 789,853 765,009 765,528 7.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 37,449 37,449 37,449 37,449 34,739 34,739 34,739 5.11%
Div Payout % 28.58% 27.97% 27.73% 28.50% 26.36% 26.62% 27.68% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 857,046 832,189 839,635 815,574 789,853 765,009 765,528 7.78%
NOSH 832,084 832,189 831,322 832,219 831,425 831,531 832,095 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.69% 6.99% 7.17% 7.15% 7.10% 7.22% 7.33% -
ROE 15.29% 16.09% 16.08% 16.11% 16.68% 17.06% 16.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 250.20 245.61 238.98 233.94 234.71 228.91 221.97 8.26%
EPS 15.75 16.09 16.24 15.79 15.85 15.69 15.08 2.92%
DPS 4.50 4.50 4.50 4.50 4.25 4.18 4.17 5.18%
NAPS 1.03 1.00 1.01 0.98 0.95 0.92 0.92 7.78%
Adjusted Per Share Value based on latest NOSH - 832,219
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.03 55.99 54.42 53.33 53.46 52.14 50.60 8.26%
EPS 3.59 3.67 3.70 3.60 3.61 3.57 3.44 2.87%
DPS 1.03 1.03 1.03 1.03 0.95 0.95 0.95 5.51%
NAPS 0.2348 0.228 0.23 0.2234 0.2164 0.2096 0.2097 7.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.10 3.15 3.14 3.25 3.08 2.64 3.18 -
P/RPS 1.24 1.28 1.31 1.39 1.31 1.15 1.43 -9.02%
P/EPS 19.69 19.58 19.33 20.58 19.43 16.82 21.09 -4.45%
EY 5.08 5.11 5.17 4.86 5.15 5.94 4.74 4.70%
DY 1.45 1.43 1.43 1.38 1.38 1.58 1.31 6.97%
P/NAPS 3.01 3.15 3.11 3.32 3.24 2.87 3.46 -8.83%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 20/11/12 23/08/12 22/05/12 21/02/12 21/11/11 22/08/11 -
Price 3.00 3.16 3.27 3.16 3.32 2.90 2.98 -
P/RPS 1.20 1.29 1.37 1.35 1.41 1.27 1.34 -7.06%
P/EPS 19.05 19.64 20.13 20.01 20.95 18.48 19.76 -2.39%
EY 5.25 5.09 4.97 5.00 4.77 5.41 5.06 2.47%
DY 1.50 1.42 1.38 1.42 1.28 1.44 1.40 4.68%
P/NAPS 2.91 3.16 3.24 3.22 3.49 3.15 3.24 -6.88%

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