[QL] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -76.09%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 655,297 635,556 579,636 494,362 454,566 384,514 356,340 10.68%
PBT 52,791 50,333 43,725 41,616 36,200 33,179 27,329 11.59%
Tax -11,066 -10,158 -7,964 -8,533 -6,345 -4,973 -3,811 19.43%
NP 41,725 40,175 35,761 33,083 29,855 28,206 23,518 10.02%
-
NP to SH 40,925 40,356 34,949 31,424 27,792 26,797 22,316 10.63%
-
Tax Rate 20.96% 20.18% 18.21% 20.50% 17.53% 14.99% 13.94% -
Total Cost 613,572 595,381 543,875 461,279 424,711 356,308 332,822 10.72%
-
Net Worth 1,472,301 1,299,388 923,652 839,635 765,528 390,641 441,738 22.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 37,445 37,409 35,364 29,298 - -
Div Payout % - - 107.14% 119.05% 127.25% 109.33% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,472,301 1,299,388 923,652 839,635 765,528 390,641 441,738 22.20%
NOSH 1,247,713 1,249,411 832,119 831,322 832,095 390,641 327,214 24.97%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.37% 6.32% 6.17% 6.69% 6.57% 7.34% 6.60% -
ROE 2.78% 3.11% 3.78% 3.74% 3.63% 6.86% 5.05% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.52 50.87 69.66 59.47 54.63 98.43 108.90 -11.43%
EPS 3.28 3.23 4.20 3.78 3.34 3.43 6.82 -11.48%
DPS 0.00 0.00 4.50 4.50 4.25 7.50 0.00 -
NAPS 1.18 1.04 1.11 1.01 0.92 1.00 1.35 -2.21%
Adjusted Per Share Value based on latest NOSH - 831,322
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.95 17.41 15.88 13.54 12.45 10.53 9.76 10.68%
EPS 1.12 1.11 0.96 0.86 0.76 0.73 0.61 10.65%
DPS 0.00 0.00 1.03 1.02 0.97 0.80 0.00 -
NAPS 0.4033 0.3559 0.253 0.23 0.2097 0.107 0.121 22.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.95 3.25 3.12 3.14 3.18 1.98 1.48 -
P/RPS 7.52 6.39 4.48 5.28 5.82 2.01 1.36 32.96%
P/EPS 120.43 100.62 74.29 83.07 95.21 28.86 21.70 33.04%
EY 0.83 0.99 1.35 1.20 1.05 3.46 4.61 -24.84%
DY 0.00 0.00 1.44 1.43 1.34 3.79 0.00 -
P/NAPS 3.35 3.13 2.81 3.11 3.46 1.98 1.10 20.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 23/08/10 24/08/09 -
Price 3.89 3.40 3.36 3.27 2.98 2.30 1.62 -
P/RPS 7.41 6.68 4.82 5.50 5.45 2.34 1.49 30.63%
P/EPS 118.60 105.26 80.00 86.51 89.22 33.53 23.75 30.72%
EY 0.84 0.95 1.25 1.16 1.12 2.98 4.21 -23.54%
DY 0.00 0.00 1.34 1.38 1.43 3.26 0.00 -
P/NAPS 3.30 3.27 3.03 3.24 3.24 2.30 1.20 18.35%

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