[QL] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -74.77%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 778,473 669,536 655,297 635,556 579,636 494,362 454,566 9.37%
PBT 50,367 52,795 52,791 50,333 43,725 41,616 36,200 5.65%
Tax -6,072 -11,506 -11,066 -10,158 -7,964 -8,533 -6,345 -0.72%
NP 44,295 41,289 41,725 40,175 35,761 33,083 29,855 6.78%
-
NP to SH 42,211 42,125 40,925 40,356 34,949 31,424 27,792 7.20%
-
Tax Rate 12.06% 21.79% 20.96% 20.18% 18.21% 20.50% 17.53% -
Total Cost 734,178 628,247 613,572 595,381 543,875 461,279 424,711 9.54%
-
Net Worth 1,784,682 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 15.13%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 37,445 37,409 35,364 -
Div Payout % - - - - 107.14% 119.05% 127.25% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,784,682 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 15.13%
NOSH 1,248,030 1,246,301 1,247,713 1,249,411 832,119 831,322 832,095 6.98%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.69% 6.17% 6.37% 6.32% 6.17% 6.69% 6.57% -
ROE 2.37% 2.56% 2.78% 3.11% 3.78% 3.74% 3.63% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 62.38 53.72 52.52 50.87 69.66 59.47 54.63 2.23%
EPS 3.38 3.38 3.28 3.23 4.20 3.78 3.34 0.19%
DPS 0.00 0.00 0.00 0.00 4.50 4.50 4.25 -
NAPS 1.43 1.32 1.18 1.04 1.11 1.01 0.92 7.62%
Adjusted Per Share Value based on latest NOSH - 1,249,411
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 21.36 18.37 17.98 17.44 15.91 13.57 12.47 9.37%
EPS 1.16 1.16 1.12 1.11 0.96 0.86 0.76 7.29%
DPS 0.00 0.00 0.00 0.00 1.03 1.03 0.97 -
NAPS 0.4897 0.4514 0.404 0.3565 0.2534 0.2304 0.2101 15.13%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.94 4.37 3.95 3.25 3.12 3.14 3.18 -
P/RPS 7.92 8.13 7.52 6.39 4.48 5.28 5.82 5.26%
P/EPS 146.06 129.29 120.43 100.62 74.29 83.07 95.21 7.38%
EY 0.68 0.77 0.83 0.99 1.35 1.20 1.05 -6.97%
DY 0.00 0.00 0.00 0.00 1.44 1.43 1.34 -
P/NAPS 3.45 3.31 3.35 3.13 2.81 3.11 3.46 -0.04%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 -
Price 4.95 4.38 3.89 3.40 3.36 3.27 2.98 -
P/RPS 7.94 8.15 7.41 6.68 4.82 5.50 5.45 6.46%
P/EPS 146.35 129.59 118.60 105.26 80.00 86.51 89.22 8.58%
EY 0.68 0.77 0.84 0.95 1.25 1.16 1.12 -7.97%
DY 0.00 0.00 0.00 0.00 1.34 1.38 1.43 -
P/NAPS 3.46 3.32 3.30 3.27 3.03 3.24 3.24 1.09%

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