[QL] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -74.94%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 579,636 494,362 454,566 384,514 356,340 364,492 313,971 10.74%
PBT 43,725 41,616 36,200 33,179 27,329 26,851 18,535 15.36%
Tax -7,964 -8,533 -6,345 -4,973 -3,811 -3,554 -2,267 23.27%
NP 35,761 33,083 29,855 28,206 23,518 23,297 16,268 14.01%
-
NP to SH 34,949 31,424 27,792 26,797 22,316 21,544 15,425 14.59%
-
Tax Rate 18.21% 20.50% 17.53% 14.99% 13.94% 13.24% 12.23% -
Total Cost 543,875 461,279 424,711 356,308 332,822 341,195 297,703 10.55%
-
Net Worth 923,652 839,635 765,528 390,641 441,738 382,711 312,460 19.77%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 37,445 37,409 35,364 29,298 - - - -
Div Payout % 107.14% 119.05% 127.25% 109.33% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 923,652 839,635 765,528 390,641 441,738 382,711 312,460 19.77%
NOSH 832,119 831,322 832,095 390,641 327,214 329,923 220,042 24.79%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.17% 6.69% 6.57% 7.34% 6.60% 6.39% 5.18% -
ROE 3.78% 3.74% 3.63% 6.86% 5.05% 5.63% 4.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 69.66 59.47 54.63 98.43 108.90 110.48 142.69 -11.25%
EPS 4.20 3.78 3.34 3.43 6.82 6.53 7.01 -8.17%
DPS 4.50 4.50 4.25 7.50 0.00 0.00 0.00 -
NAPS 1.11 1.01 0.92 1.00 1.35 1.16 1.42 -4.01%
Adjusted Per Share Value based on latest NOSH - 390,641
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.88 13.54 12.45 10.53 9.76 9.98 8.60 10.75%
EPS 0.96 0.86 0.76 0.73 0.61 0.59 0.42 14.75%
DPS 1.03 1.02 0.97 0.80 0.00 0.00 0.00 -
NAPS 0.253 0.23 0.2097 0.107 0.121 0.1048 0.0856 19.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.12 3.14 3.18 1.98 1.48 1.33 1.17 -
P/RPS 4.48 5.28 5.82 2.01 1.36 1.20 0.82 32.67%
P/EPS 74.29 83.07 95.21 28.86 21.70 20.37 16.69 28.22%
EY 1.35 1.20 1.05 3.46 4.61 4.91 5.99 -21.97%
DY 1.44 1.43 1.34 3.79 0.00 0.00 0.00 -
P/NAPS 2.81 3.11 3.46 1.98 1.10 1.15 0.82 22.76%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 23/08/12 22/08/11 23/08/10 24/08/09 26/08/08 20/08/07 -
Price 3.36 3.27 2.98 2.30 1.62 1.37 1.11 -
P/RPS 4.82 5.50 5.45 2.34 1.49 1.24 0.78 35.42%
P/EPS 80.00 86.51 89.22 33.53 23.75 20.98 15.83 30.96%
EY 1.25 1.16 1.12 2.98 4.21 4.77 6.32 -23.65%
DY 1.34 1.38 1.43 3.26 0.00 0.00 0.00 -
P/NAPS 3.03 3.24 3.24 2.30 1.20 1.18 0.78 25.35%

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