[QL] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 120.91%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,399,233 1,345,706 1,310,097 1,184,684 1,046,813 949,751 823,239 9.23%
PBT 123,506 123,463 112,590 96,816 89,820 83,969 75,992 8.42%
Tax -26,323 -26,911 -22,940 -17,745 -17,699 -15,594 -11,381 14.98%
NP 97,183 96,552 89,650 79,071 72,121 68,375 64,611 7.03%
-
NP to SH 92,649 96,088 88,530 77,207 68,290 65,791 59,805 7.56%
-
Tax Rate 21.31% 21.80% 20.37% 18.33% 19.70% 18.57% 14.98% -
Total Cost 1,302,050 1,249,154 1,220,447 1,105,613 974,692 881,376 758,628 9.41%
-
Net Worth 1,648,203 1,497,475 1,297,852 890,210 831,790 765,205 547,951 20.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 37,438 - - - -
Div Payout % - - - 48.49% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,648,203 1,497,475 1,297,852 890,210 831,790 765,205 547,951 20.12%
NOSH 1,248,638 1,247,896 1,247,934 831,972 831,790 831,744 391,393 21.30%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.95% 7.17% 6.84% 6.67% 6.89% 7.20% 7.85% -
ROE 5.62% 6.42% 6.82% 8.67% 8.21% 8.60% 10.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.06 107.84 104.98 142.39 125.85 114.19 210.34 -9.95%
EPS 7.42 7.70 7.09 9.28 8.21 7.91 15.28 -11.33%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.04 1.07 1.00 0.92 1.40 -0.97%
Adjusted Per Share Value based on latest NOSH - 831,830
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.50 55.30 53.83 48.68 43.01 39.03 33.83 9.23%
EPS 3.81 3.95 3.64 3.17 2.81 2.70 2.46 7.55%
DPS 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
NAPS 0.6773 0.6153 0.5333 0.3658 0.3418 0.3144 0.2252 20.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.43 4.00 3.43 3.61 3.15 2.64 2.37 -
P/RPS 3.95 3.71 3.27 2.54 2.50 2.31 1.13 23.16%
P/EPS 59.70 51.95 48.35 38.90 38.37 33.38 15.51 25.16%
EY 1.67 1.92 2.07 2.57 2.61 3.00 6.45 -20.14%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 3.36 3.33 3.30 3.37 3.15 2.87 1.69 12.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 20/11/15 20/11/14 22/11/13 20/11/12 21/11/11 22/11/10 -
Price 4.40 4.20 3.46 4.23 3.16 2.90 2.92 -
P/RPS 3.93 3.89 3.30 2.97 2.51 2.54 1.39 18.89%
P/EPS 59.30 54.55 48.77 45.58 38.49 36.66 19.11 20.75%
EY 1.69 1.83 2.05 2.19 2.60 2.73 5.23 -17.14%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 3.33 3.50 3.33 3.95 3.16 3.15 2.09 8.06%

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