[QL] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 4.76%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,931,061 2,778,276 2,723,892 2,467,084 2,111,793 1,931,614 1,698,917 9.50%
PBT 265,229 266,673 249,600 208,373 174,237 173,821 160,517 8.72%
Tax -54,150 -52,456 -51,381 -40,446 -33,874 -33,454 -26,705 12.49%
NP 211,078 214,217 198,218 167,926 140,362 140,366 133,812 7.88%
-
NP to SH 198,249 205,258 191,796 161,758 132,953 133,617 123,918 8.13%
-
Tax Rate 20.42% 19.67% 20.59% 19.41% 19.44% 19.25% 16.64% -
Total Cost 2,719,982 2,564,058 2,525,673 2,299,157 1,971,430 1,791,248 1,565,105 9.63%
-
Net Worth 1,722,821 1,585,635 1,359,378 923,621 857,315 790,717 584,546 19.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 49,936 - - 49,925 - - - -
Div Payout % 25.19% - - 30.86% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,722,821 1,585,635 1,359,378 923,621 857,315 790,717 584,546 19.71%
NOSH 1,248,421 1,248,531 1,247,062 832,091 832,345 832,333 392,313 21.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.20% 7.71% 7.28% 6.81% 6.65% 7.27% 7.88% -
ROE 11.51% 12.94% 14.11% 17.51% 15.51% 16.90% 21.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 234.78 222.52 220.42 296.49 253.72 232.07 433.05 -9.69%
EPS 15.88 16.44 15.52 19.44 15.97 16.05 31.59 -10.82%
DPS 4.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.10 1.11 1.03 0.95 1.49 -1.26%
Adjusted Per Share Value based on latest NOSH - 832,332
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.44 114.16 111.93 101.37 86.77 79.37 69.81 9.50%
EPS 8.15 8.43 7.88 6.65 5.46 5.49 5.09 8.15%
DPS 2.05 0.00 0.00 2.05 0.00 0.00 0.00 -
NAPS 0.7079 0.6515 0.5586 0.3795 0.3523 0.3249 0.2402 19.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.36 4.29 3.30 4.07 3.10 3.08 2.92 -
P/RPS 1.86 1.93 1.50 1.37 1.22 1.33 0.67 18.53%
P/EPS 27.46 26.09 21.26 20.94 19.41 19.19 9.24 19.88%
EY 3.64 3.83 4.70 4.78 5.15 5.21 10.82 -16.59%
DY 0.92 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 3.16 3.38 3.00 3.67 3.01 3.24 1.96 8.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 -
Price 4.45 4.50 3.70 2.86 3.00 3.32 3.03 -
P/RPS 1.90 2.02 1.68 0.96 1.18 1.43 0.70 18.08%
P/EPS 28.02 27.37 23.84 14.71 18.78 20.68 9.59 19.54%
EY 3.57 3.65 4.19 6.80 5.32 4.84 10.42 -16.33%
DY 0.90 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 3.22 3.54 3.36 2.58 2.91 3.49 2.03 7.98%

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