[QL] YoY Annualized Quarter 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- -1.65%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,707,767 2,457,186 2,146,307 1,946,672 1,776,751 1,476,396 1,397,905 11.64%
PBT 245,975 203,767 172,709 172,282 160,808 136,015 109,897 14.36%
Tax -50,035 -37,013 -35,157 -33,113 -27,010 -20,935 -13,220 24.82%
NP 195,940 166,754 137,552 139,169 133,798 115,080 96,677 12.48%
-
NP to SH 191,400 159,929 131,706 131,407 124,552 106,914 89,330 13.53%
-
Tax Rate 20.34% 18.16% 20.36% 19.22% 16.80% 15.39% 12.03% -
Total Cost 2,511,827 2,290,432 2,008,755 1,807,503 1,642,953 1,361,316 1,301,228 11.57%
-
Net Worth 1,422,536 1,287,318 649,162 815,164 697,783 250,536 348,252 26.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 40,591 37,451 37,431 33,699 29,359 22,997 -
Div Payout % - 25.38% 28.44% 28.48% 27.06% 27.46% 25.74% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,422,536 1,287,318 649,162 815,164 697,783 250,536 348,252 26.41%
NOSH 1,247,838 1,159,746 832,260 831,801 792,936 391,463 328,539 24.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.24% 6.79% 6.41% 7.15% 7.53% 7.79% 6.92% -
ROE 13.45% 12.42% 20.29% 16.12% 17.85% 42.67% 25.65% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 217.00 211.87 257.89 234.03 224.07 377.15 425.49 -10.61%
EPS 15.34 13.79 11.49 15.79 15.71 13.65 22.66 -6.29%
DPS 0.00 3.50 4.50 4.50 4.25 7.50 7.00 -
NAPS 1.14 1.11 0.78 0.98 0.88 0.64 1.06 1.21%
Adjusted Per Share Value based on latest NOSH - 832,219
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 74.30 67.42 58.89 53.42 48.75 40.51 38.36 11.64%
EPS 5.25 4.39 3.61 3.61 3.42 2.93 2.45 13.53%
DPS 0.00 1.11 1.03 1.03 0.92 0.81 0.63 -
NAPS 0.3903 0.3532 0.1781 0.2237 0.1915 0.0687 0.0956 26.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.92 3.24 3.02 3.25 3.10 1.73 1.23 -
P/RPS 1.81 1.53 1.17 1.39 1.38 0.46 0.29 35.67%
P/EPS 25.56 23.50 19.08 20.57 19.74 6.33 4.52 33.45%
EY 3.91 4.26 5.24 4.86 5.07 15.79 22.11 -25.07%
DY 0.00 1.08 1.49 1.38 1.37 4.34 5.69 -
P/NAPS 3.44 2.92 3.87 3.32 3.52 2.70 1.16 19.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 -
Price 4.05 3.20 3.36 3.16 3.34 1.86 1.33 -
P/RPS 1.87 1.51 1.30 1.35 1.49 0.49 0.31 34.90%
P/EPS 26.40 23.21 21.23 20.00 21.26 6.81 4.89 32.43%
EY 3.79 4.31 4.71 5.00 4.70 14.68 20.44 -24.47%
DY 0.00 1.09 1.34 1.42 1.27 4.03 5.26 -
P/NAPS 3.55 2.88 4.31 3.22 3.80 2.91 1.25 18.99%

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