[QL] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 20.5%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 536,880 498,960 450,949 370,133 322,584 353,210 291,243 10.72%
PBT 40,860 46,396 44,397 40,014 28,554 28,239 23,149 9.92%
Tax -7,598 -9,497 -8,648 -6,340 -2,513 -2,802 -3,145 15.82%
NP 33,262 36,899 35,749 33,674 26,041 25,437 20,004 8.83%
-
NP to SH 31,536 34,421 33,136 31,387 23,755 23,615 18,192 9.59%
-
Tax Rate 18.60% 20.47% 19.48% 15.84% 8.80% 9.92% 13.59% -
Total Cost 503,618 462,061 415,200 336,459 296,543 327,773 271,239 10.85%
-
Net Worth 857,046 789,853 587,070 476,847 401,400 341,130 279,369 20.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 857,046 789,853 587,070 476,847 401,400 341,130 279,369 20.52%
NOSH 832,084 831,425 394,007 326,607 329,016 220,083 219,975 24.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.20% 7.40% 7.93% 9.10% 8.07% 7.20% 6.87% -
ROE 3.68% 4.36% 5.64% 6.58% 5.92% 6.92% 6.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.52 60.01 114.45 113.33 98.04 160.49 132.40 -11.28%
EPS 3.79 4.14 8.41 9.61 7.22 10.73 8.27 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 1.49 1.46 1.22 1.55 1.27 -3.42%
Adjusted Per Share Value based on latest NOSH - 326,607
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.71 13.67 12.35 10.14 8.84 9.68 7.98 10.72%
EPS 0.86 0.94 0.91 0.86 0.65 0.65 0.50 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.2164 0.1608 0.1306 0.11 0.0934 0.0765 20.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.10 3.08 2.92 1.94 1.17 1.25 0.95 -
P/RPS 4.80 5.13 2.55 1.71 1.19 0.78 0.72 37.14%
P/EPS 81.79 74.40 34.72 20.19 16.20 11.65 11.49 38.65%
EY 1.22 1.34 2.88 4.95 6.17 8.58 8.71 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.24 1.96 1.33 0.96 0.81 0.75 26.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 -
Price 3.00 3.32 3.03 1.67 1.23 1.25 0.99 -
P/RPS 4.65 5.53 2.65 1.47 1.25 0.78 0.75 35.50%
P/EPS 79.16 80.19 36.03 17.38 17.04 11.65 11.97 36.96%
EY 1.26 1.25 2.78 5.75 5.87 8.58 8.35 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.49 2.03 1.14 1.01 0.81 0.78 24.51%

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