[QL] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 16.72%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 552,451 495,185 438,725 337,167 391,620 307,767 292,023 11.19%
PBT 48,204 47,770 42,813 33,921 30,471 24,594 19,524 16.24%
Tax -9,166 -9,249 -6,408 -4,426 -3,021 -2,065 -2,312 25.77%
NP 39,038 38,521 36,405 29,495 27,450 22,529 17,212 14.60%
-
NP to SH 36,866 38,001 33,008 26,047 25,189 20,660 15,445 15.58%
-
Tax Rate 19.02% 19.36% 14.97% 13.05% 9.91% 8.40% 11.84% -
Total Cost 513,413 456,664 402,320 307,672 364,170 285,238 274,811 10.96%
-
Net Worth 832,189 765,009 548,175 444,465 384,740 316,830 261,816 21.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 14,256 -
Div Payout % - - - - - - 92.31% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 832,189 765,009 548,175 444,465 384,740 316,830 261,816 21.23%
NOSH 832,189 831,531 391,553 326,813 328,838 220,021 220,014 24.79%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.07% 7.78% 8.30% 8.75% 7.01% 7.32% 5.89% -
ROE 4.43% 4.97% 6.02% 5.86% 6.55% 6.52% 5.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.39 59.55 112.05 103.17 119.09 139.88 132.73 -10.89%
EPS 4.43 4.57 8.43 7.97 7.66 9.39 7.02 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.48 -
NAPS 1.00 0.92 1.40 1.36 1.17 1.44 1.19 -2.85%
Adjusted Per Share Value based on latest NOSH - 326,813
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.13 13.56 12.02 9.24 10.73 8.43 8.00 11.19%
EPS 1.01 1.04 0.90 0.71 0.69 0.57 0.42 15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.228 0.2096 0.1502 0.1218 0.1054 0.0868 0.0717 21.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 2.64 2.37 1.71 1.31 1.17 0.89 -
P/RPS 4.75 4.43 2.12 1.66 1.10 0.84 0.67 38.56%
P/EPS 71.11 57.77 28.11 21.46 17.10 12.46 12.68 33.25%
EY 1.41 1.73 3.56 4.66 5.85 8.03 7.89 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.28 -
P/NAPS 3.15 2.87 1.69 1.26 1.12 0.81 0.75 26.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 -
Price 3.16 2.90 2.92 1.91 1.17 1.22 0.92 -
P/RPS 4.76 4.87 2.61 1.85 0.98 0.87 0.69 37.93%
P/EPS 71.33 63.46 34.64 23.96 15.27 12.99 13.11 32.58%
EY 1.40 1.58 2.89 4.17 6.55 7.70 7.63 -24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
P/NAPS 3.16 3.15 2.09 1.40 1.00 0.85 0.77 26.50%

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