[QL] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.46%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,798,466 2,691,412 2,620,194 2,369,368 2,093,626 1,899,502 1,646,478 9.23%
PBT 247,012 246,926 225,180 193,632 179,640 167,938 151,984 8.42%
Tax -52,646 -53,822 -45,880 -35,490 -35,398 -31,188 -22,762 14.98%
NP 194,366 193,104 179,300 158,142 144,242 136,750 129,222 7.03%
-
NP to SH 185,298 192,176 177,060 154,414 136,580 131,582 119,610 7.56%
-
Tax Rate 21.31% 21.80% 20.37% 18.33% 19.70% 18.57% 14.98% -
Total Cost 2,604,100 2,498,308 2,440,894 2,211,226 1,949,384 1,762,752 1,517,256 9.41%
-
Net Worth 1,648,203 1,497,475 1,297,852 890,210 831,790 765,205 547,951 20.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 74,877 - - - -
Div Payout % - - - 48.49% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,648,203 1,497,475 1,297,852 890,210 831,790 765,205 547,951 20.12%
NOSH 1,248,638 1,247,896 1,247,934 831,972 831,790 831,744 391,393 21.30%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.95% 7.17% 6.84% 6.67% 6.89% 7.20% 7.85% -
ROE 11.24% 12.83% 13.64% 17.35% 16.42% 17.20% 21.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 224.12 215.68 209.96 284.79 251.70 228.38 420.67 -9.95%
EPS 14.84 15.40 14.18 18.56 16.42 15.82 30.56 -11.33%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.04 1.07 1.00 0.92 1.40 -0.97%
Adjusted Per Share Value based on latest NOSH - 831,830
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 76.79 73.85 71.90 65.01 57.45 52.12 45.18 9.23%
EPS 5.08 5.27 4.86 4.24 3.75 3.61 3.28 7.55%
DPS 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
NAPS 0.4523 0.4109 0.3561 0.2443 0.2282 0.21 0.1504 20.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.43 4.00 3.43 3.61 3.15 2.64 2.37 -
P/RPS 1.98 1.85 1.63 1.27 1.25 1.16 0.56 23.40%
P/EPS 29.85 25.97 24.17 19.45 19.18 16.69 7.76 25.14%
EY 3.35 3.85 4.14 5.14 5.21 5.99 12.89 -20.09%
DY 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
P/NAPS 3.36 3.33 3.30 3.37 3.15 2.87 1.69 12.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 20/11/15 20/11/14 22/11/13 20/11/12 21/11/11 22/11/10 -
Price 4.40 4.20 3.46 4.23 3.16 2.90 2.92 -
P/RPS 1.96 1.95 1.65 1.49 1.26 1.27 0.69 18.98%
P/EPS 29.65 27.27 24.39 22.79 19.24 18.33 9.55 20.76%
EY 3.37 3.67 4.10 4.39 5.20 5.46 10.47 -17.20%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 3.33 3.50 3.33 3.95 3.16 3.15 2.09 8.06%

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