[QL] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 5.58%
YoY- 41.47%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 799,063 738,002 732,822 665,628 536,880 498,960 450,949 9.99%
PBT 75,416 76,543 74,610 59,465 40,860 46,396 44,397 9.22%
Tax -14,290 -12,431 -15,295 -12,089 -7,598 -9,497 -8,648 8.72%
NP 61,126 64,112 59,315 47,376 33,262 36,899 35,749 9.34%
-
NP to SH 56,038 57,857 55,619 44,613 31,536 34,421 33,136 9.14%
-
Tax Rate 18.95% 16.24% 20.50% 20.33% 18.60% 20.47% 19.48% -
Total Cost 737,937 673,890 673,507 618,252 503,618 462,061 415,200 10.04%
-
Net Worth 1,722,326 1,583,586 1,371,769 923,888 857,046 789,853 587,070 19.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 37,441 - - - - - - -
Div Payout % 66.82% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,722,326 1,583,586 1,371,769 923,888 857,046 789,853 587,070 19.62%
NOSH 1,248,062 1,246,918 1,247,062 832,332 832,084 831,425 394,007 21.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.65% 8.69% 8.09% 7.12% 6.20% 7.40% 7.93% -
ROE 3.25% 3.65% 4.05% 4.83% 3.68% 4.36% 5.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 64.02 59.19 58.76 79.97 64.52 60.01 114.45 -9.22%
EPS 4.49 4.64 4.46 5.36 3.79 4.14 8.41 -9.92%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.10 1.11 1.03 0.95 1.49 -1.26%
Adjusted Per Share Value based on latest NOSH - 832,332
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.89 20.22 20.07 18.23 14.71 13.67 12.35 9.99%
EPS 1.54 1.58 1.52 1.22 0.86 0.94 0.91 9.15%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4718 0.4338 0.3758 0.2531 0.2348 0.2164 0.1608 19.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.36 4.29 3.30 4.07 3.10 3.08 2.92 -
P/RPS 6.81 7.25 5.62 5.09 4.80 5.13 2.55 17.77%
P/EPS 97.10 92.46 73.99 75.93 81.79 74.40 34.72 18.67%
EY 1.03 1.08 1.35 1.32 1.22 1.34 2.88 -15.73%
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.38 3.00 3.67 3.01 3.24 1.96 8.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 -
Price 4.45 4.50 3.70 2.86 3.00 3.32 3.03 -
P/RPS 6.95 7.60 6.30 3.58 4.65 5.53 2.65 17.41%
P/EPS 99.11 96.98 82.96 53.36 79.16 80.19 36.03 18.35%
EY 1.01 1.03 1.21 1.87 1.26 1.25 2.78 -15.51%
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.54 3.36 2.58 2.91 3.49 2.03 7.98%

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