[QL] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -15.76%
YoY- 40.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 562,462 498,163 502,766 413,024 319,209 331,878 265,999 13.27%
PBT 42,031 41,917 40,453 34,909 24,022 24,452 19,044 14.09%
Tax -9,751 -8,022 -7,087 -7,214 -4,131 -2,123 -1,128 43.21%
NP 32,280 33,895 33,366 27,695 19,891 22,329 17,916 10.30%
-
NP to SH 31,991 31,194 31,552 26,441 18,843 21,072 17,249 10.83%
-
Tax Rate 23.20% 19.14% 17.52% 20.67% 17.20% 8.68% 5.92% -
Total Cost 530,182 464,268 469,400 385,329 299,318 309,549 248,083 13.48%
-
Net Worth 832,909 815,574 760,190 501,399 417,637 219,958 219,986 24.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 37,480 37,449 34,739 29,378 23,019 14,297 16,059 15.15%
Div Payout % 117.16% 120.05% 110.10% 111.11% 122.16% 67.85% 93.10% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 832,909 815,574 760,190 501,399 417,637 219,958 219,986 24.81%
NOSH 832,909 832,219 817,409 391,718 328,848 219,958 219,986 24.81%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.74% 6.80% 6.64% 6.71% 6.23% 6.73% 6.74% -
ROE 3.84% 3.82% 4.15% 5.27% 4.51% 9.58% 7.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.53 59.86 61.51 105.44 97.07 150.88 120.92 -9.24%
EPS 2.79 3.75 3.86 6.75 5.73 6.39 7.84 -15.80%
DPS 4.50 4.50 4.25 7.50 7.00 6.50 7.30 -7.73%
NAPS 1.00 0.98 0.93 1.28 1.27 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 391,718
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.11 20.47 20.66 16.97 13.12 13.64 10.93 13.27%
EPS 1.31 1.28 1.30 1.09 0.77 0.87 0.71 10.73%
DPS 1.54 1.54 1.43 1.21 0.95 0.59 0.66 15.15%
NAPS 0.3422 0.3351 0.3124 0.206 0.1716 0.0904 0.0904 24.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.02 3.25 3.10 1.73 1.23 1.24 0.93 -
P/RPS 4.47 5.43 5.04 1.64 1.27 0.82 0.77 34.02%
P/EPS 78.63 86.71 80.31 25.63 21.47 12.94 11.86 37.02%
EY 1.27 1.15 1.25 3.90 4.66 7.73 8.43 -27.03%
DY 1.49 1.38 1.37 4.34 5.69 5.24 7.85 -24.17%
P/NAPS 3.02 3.32 3.33 1.35 0.97 1.24 0.93 21.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 21/05/08 21/05/07 -
Price 3.36 3.16 3.34 1.86 1.33 1.43 1.05 -
P/RPS 4.98 5.28 5.43 1.76 1.37 0.95 0.87 33.71%
P/EPS 87.48 84.31 86.53 27.56 23.21 14.93 13.39 36.68%
EY 1.14 1.19 1.16 3.63 4.31 6.70 7.47 -26.87%
DY 1.34 1.42 1.27 4.03 5.26 4.55 6.95 -23.97%
P/NAPS 3.36 3.22 3.59 1.45 1.05 1.43 1.05 21.37%

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