[QL] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -0.94%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,853,924 2,707,767 2,457,186 2,146,307 1,946,672 1,776,751 1,476,396 11.59%
PBT 249,481 245,975 203,767 172,709 172,282 160,808 136,015 10.62%
Tax -47,720 -50,035 -37,013 -35,157 -33,113 -27,010 -20,935 14.70%
NP 201,761 195,940 166,754 137,552 139,169 133,798 115,080 9.80%
-
NP to SH 192,079 191,400 159,929 131,706 131,407 124,552 106,914 10.24%
-
Tax Rate 19.13% 20.34% 18.16% 20.36% 19.22% 16.80% 15.39% -
Total Cost 2,652,163 2,511,827 2,290,432 2,008,755 1,807,503 1,642,953 1,361,316 11.74%
-
Net Worth 1,597,005 1,422,536 1,287,318 649,162 815,164 697,783 250,536 36.12%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 53,025 - 40,591 37,451 37,431 33,699 29,359 10.34%
Div Payout % 27.61% - 25.38% 28.44% 28.48% 27.06% 27.46% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,597,005 1,422,536 1,287,318 649,162 815,164 697,783 250,536 36.12%
NOSH 1,247,660 1,247,838 1,159,746 832,260 831,801 792,936 391,463 21.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.07% 7.24% 6.79% 6.41% 7.15% 7.53% 7.79% -
ROE 12.03% 13.45% 12.42% 20.29% 16.12% 17.85% 42.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 228.74 217.00 211.87 257.89 234.03 224.07 377.15 -7.98%
EPS 15.39 15.34 13.79 11.49 15.79 15.71 13.65 2.01%
DPS 4.25 0.00 3.50 4.50 4.50 4.25 7.50 -9.02%
NAPS 1.28 1.14 1.11 0.78 0.98 0.88 0.64 12.23%
Adjusted Per Share Value based on latest NOSH - 832,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 117.27 111.26 100.97 88.19 79.99 73.01 60.67 11.59%
EPS 7.89 7.86 6.57 5.41 5.40 5.12 4.39 10.25%
DPS 2.18 0.00 1.67 1.54 1.54 1.38 1.21 10.29%
NAPS 0.6562 0.5845 0.529 0.2667 0.335 0.2867 0.1029 36.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.35 3.92 3.24 3.02 3.25 3.10 1.73 -
P/RPS 1.90 1.81 1.53 1.17 1.39 1.38 0.46 26.64%
P/EPS 28.26 25.56 23.50 19.08 20.57 19.74 6.33 28.29%
EY 3.54 3.91 4.26 5.24 4.86 5.07 15.79 -22.04%
DY 0.98 0.00 1.08 1.49 1.38 1.37 4.34 -21.94%
P/NAPS 3.40 3.44 2.92 3.87 3.32 3.52 2.70 3.91%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 -
Price 4.43 4.05 3.20 3.36 3.16 3.34 1.86 -
P/RPS 1.94 1.87 1.51 1.30 1.35 1.49 0.49 25.75%
P/EPS 28.78 26.40 23.21 21.23 20.00 21.26 6.81 27.12%
EY 3.48 3.79 4.31 4.71 5.00 4.70 14.68 -21.31%
DY 0.96 0.00 1.09 1.34 1.42 1.27 4.03 -21.24%
P/NAPS 3.46 3.55 2.88 4.31 3.22 3.80 2.91 2.92%

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