[QL] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -9.38%
YoY- -1.13%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 664,848 606,874 562,462 498,163 502,766 413,024 319,209 13.00%
PBT 58,775 47,487 42,031 41,917 40,453 34,909 24,022 16.07%
Tax -11,499 -6,678 -9,751 -8,022 -7,087 -7,214 -4,131 18.59%
NP 47,276 40,809 32,280 33,895 33,366 27,695 19,891 15.51%
-
NP to SH 47,553 38,610 31,991 31,194 31,552 26,441 18,843 16.67%
-
Tax Rate 19.56% 14.06% 23.20% 19.14% 17.52% 20.67% 17.20% -
Total Cost 617,572 566,065 530,182 464,268 469,400 385,329 299,318 12.82%
-
Net Worth 1,435,901 1,330,965 832,909 815,574 760,190 501,399 417,637 22.84%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 41,967 37,480 37,449 34,739 29,378 23,019 -
Div Payout % - 108.70% 117.16% 120.05% 110.10% 111.11% 122.16% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,435,901 1,330,965 832,909 815,574 760,190 501,399 417,637 22.84%
NOSH 1,248,609 1,199,068 832,909 832,219 817,409 391,718 328,848 24.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.11% 6.72% 5.74% 6.80% 6.64% 6.71% 6.23% -
ROE 3.31% 2.90% 3.84% 3.82% 4.15% 5.27% 4.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 53.25 50.61 67.53 59.86 61.51 105.44 97.07 -9.51%
EPS 3.81 3.22 2.79 3.75 3.86 6.75 5.73 -6.57%
DPS 0.00 3.50 4.50 4.50 4.25 7.50 7.00 -
NAPS 1.15 1.11 1.00 0.98 0.93 1.28 1.27 -1.63%
Adjusted Per Share Value based on latest NOSH - 832,219
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.32 24.94 23.11 20.47 20.66 16.97 13.12 12.99%
EPS 1.95 1.59 1.31 1.28 1.30 1.09 0.77 16.74%
DPS 0.00 1.72 1.54 1.54 1.43 1.21 0.95 -
NAPS 0.59 0.5469 0.3422 0.3351 0.3124 0.206 0.1716 22.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.92 3.24 3.02 3.25 3.10 1.73 1.23 -
P/RPS 7.36 6.40 4.47 5.43 5.04 1.64 1.27 34.00%
P/EPS 102.93 100.62 78.63 86.71 80.31 25.63 21.47 29.83%
EY 0.97 0.99 1.27 1.15 1.25 3.90 4.66 -23.00%
DY 0.00 1.08 1.49 1.38 1.37 4.34 5.69 -
P/NAPS 3.41 2.92 3.02 3.32 3.33 1.35 0.97 23.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 -
Price 4.05 3.20 3.36 3.16 3.34 1.86 1.33 -
P/RPS 7.61 6.32 4.98 5.28 5.43 1.76 1.37 33.06%
P/EPS 106.34 99.38 87.48 84.31 86.53 27.56 23.21 28.86%
EY 0.94 1.01 1.14 1.19 1.16 3.63 4.31 -22.40%
DY 0.00 1.09 1.34 1.42 1.27 4.03 5.26 -
P/NAPS 3.52 2.88 3.36 3.22 3.59 1.45 1.05 22.32%

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