[QL] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -1.13%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,012,026 2,853,924 2,707,767 2,457,186 2,146,307 1,946,672 1,776,751 9.18%
PBT 260,511 249,481 245,975 203,767 172,709 172,282 160,808 8.36%
Tax -53,691 -47,720 -50,035 -37,013 -35,157 -33,113 -27,010 12.12%
NP 206,820 201,761 195,940 166,754 137,552 139,169 133,798 7.52%
-
NP to SH 195,921 192,079 191,400 159,929 131,706 131,407 124,552 7.83%
-
Tax Rate 20.61% 19.13% 20.34% 18.16% 20.36% 19.22% 16.80% -
Total Cost 2,805,206 2,652,163 2,511,827 2,290,432 2,008,755 1,807,503 1,642,953 9.31%
-
Net Worth 1,747,066 1,597,005 1,422,536 1,287,318 649,162 815,164 697,783 16.51%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 90,473 53,025 - 40,591 37,451 37,431 33,699 17.87%
Div Payout % 46.18% 27.61% - 25.38% 28.44% 28.48% 27.06% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,747,066 1,597,005 1,422,536 1,287,318 649,162 815,164 697,783 16.51%
NOSH 1,247,904 1,247,660 1,247,838 1,159,746 832,260 831,801 792,936 7.84%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.87% 7.07% 7.24% 6.79% 6.41% 7.15% 7.53% -
ROE 11.21% 12.03% 13.45% 12.42% 20.29% 16.12% 17.85% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 241.37 228.74 217.00 211.87 257.89 234.03 224.07 1.24%
EPS 15.70 15.39 15.34 13.79 11.49 15.79 15.71 -0.01%
DPS 7.25 4.25 0.00 3.50 4.50 4.50 4.25 9.30%
NAPS 1.40 1.28 1.14 1.11 0.78 0.98 0.88 8.03%
Adjusted Per Share Value based on latest NOSH - 1,199,068
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 82.51 78.18 74.18 67.31 58.80 53.33 48.67 9.18%
EPS 5.37 5.26 5.24 4.38 3.61 3.60 3.41 7.85%
DPS 2.48 1.45 0.00 1.11 1.03 1.03 0.92 17.95%
NAPS 0.4786 0.4375 0.3897 0.3526 0.1778 0.2233 0.1911 16.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.56 4.35 3.92 3.24 3.02 3.25 3.10 -
P/RPS 1.89 1.90 1.81 1.53 1.17 1.39 1.38 5.37%
P/EPS 29.04 28.26 25.56 23.50 19.08 20.57 19.74 6.63%
EY 3.44 3.54 3.91 4.26 5.24 4.86 5.07 -6.25%
DY 1.59 0.98 0.00 1.08 1.49 1.38 1.37 2.51%
P/NAPS 3.26 3.40 3.44 2.92 3.87 3.32 3.52 -1.26%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 -
Price 4.96 4.43 4.05 3.20 3.36 3.16 3.34 -
P/RPS 2.05 1.94 1.87 1.51 1.30 1.35 1.49 5.45%
P/EPS 31.59 28.78 26.40 23.21 21.23 20.00 21.26 6.81%
EY 3.17 3.48 3.79 4.31 4.71 5.00 4.70 -6.34%
DY 1.46 0.96 0.00 1.09 1.34 1.42 1.27 2.34%
P/NAPS 3.54 3.46 3.55 2.88 4.31 3.22 3.80 -1.17%

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