[QL] YoY 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- 20.91%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 729,697 690,409 656,541 605,145 552,451 495,185 438,725 8.84%
PBT 70,711 70,672 62,257 53,091 48,204 47,770 42,813 8.71%
Tax -14,817 -15,845 -12,782 -9,782 -9,166 -9,249 -6,408 14.97%
NP 55,894 54,827 49,475 43,309 39,038 38,521 36,405 7.40%
-
NP to SH 50,524 55,163 48,174 42,257 36,866 38,001 33,008 7.34%
-
Tax Rate 20.95% 22.42% 20.53% 18.42% 19.02% 19.36% 14.97% -
Total Cost 673,803 635,582 607,066 561,836 513,413 456,664 402,320 8.96%
-
Net Worth 1,646,708 1,497,638 1,297,952 890,058 832,189 765,009 548,175 20.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,646,708 1,497,638 1,297,952 890,058 832,189 765,009 548,175 20.10%
NOSH 1,247,506 1,248,031 1,248,031 831,830 832,189 831,531 391,553 21.28%
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 7.66% 7.94% 7.54% 7.16% 7.07% 7.78% 8.30% -
ROE 3.07% 3.68% 3.71% 4.75% 4.43% 4.97% 6.02% -
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 58.49 55.32 52.61 72.75 66.39 59.55 112.05 -10.25%
EPS 4.05 4.42 3.86 5.08 4.43 4.57 8.43 -11.49%
DPS 0.00 0.00 0.00 0.00 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 29.98 28.37 26.98 24.87 22.70 20.35 18.03 8.83%
EPS 2.08 2.27 1.98 1.74 1.51 1.56 1.36 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.6154 0.5333 0.3657 0.342 0.3143 0.2252 20.10%
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 7.57 7.23 6.52 4.96 4.75 4.43 2.12 23.60%
P/EPS 109.38 90.50 88.86 71.06 71.11 57.77 28.11 25.38%
EY 0.91 1.11 1.13 1.41 1.41 1.73 3.56 -20.31%
DY 0.00 0.00 0.00 0.00 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 7.52 7.59 6.58 5.81 4.76 4.87 2.61 19.26%
P/EPS 108.64 95.02 89.64 83.27 71.33 63.46 34.64 20.96%
EY 0.92 1.05 1.12 1.20 1.40 1.58 2.89 -17.35%
DY 0.00 0.00 0.00 0.00 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