[QL] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.67%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,868,164 2,709,508 2,531,203 2,231,429 1,986,670 1,847,006 1,504,838 11.33%
PBT 249,486 248,433 210,376 174,820 177,699 163,863 142,023 9.83%
Tax -48,160 -50,642 -38,707 -34,479 -35,301 -28,488 -22,953 13.13%
NP 201,326 197,791 171,669 140,341 142,398 135,375 119,070 9.13%
-
NP to SH 193,280 192,271 165,836 135,342 135,040 125,488 110,672 9.72%
-
Tax Rate 19.30% 20.38% 18.40% 19.72% 19.87% 17.39% 16.16% -
Total Cost 2,666,838 2,511,717 2,359,534 2,091,088 1,844,272 1,711,631 1,385,768 11.51%
-
Net Worth 1,645,118 1,472,301 1,299,388 832,119 839,635 765,528 390,641 27.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 53,049 - 41,967 37,480 37,449 34,739 29,378 10.34%
Div Payout % 27.45% - 25.31% 27.69% 27.73% 27.68% 26.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,645,118 1,472,301 1,299,388 832,119 839,635 765,528 390,641 27.05%
NOSH 1,246,301 1,247,713 1,249,411 832,119 831,322 832,095 390,641 21.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.02% 7.30% 6.78% 6.29% 7.17% 7.33% 7.91% -
ROE 11.75% 13.06% 12.76% 16.26% 16.08% 16.39% 28.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 230.13 217.16 202.59 268.16 238.98 221.97 385.22 -8.22%
EPS 15.51 15.41 13.27 16.26 16.24 15.08 28.33 -9.54%
DPS 4.25 0.00 3.36 4.50 4.50 4.17 7.52 -9.06%
NAPS 1.32 1.18 1.04 1.00 1.01 0.92 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 832,119
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 78.70 74.35 69.46 61.23 54.51 50.68 41.29 11.33%
EPS 5.30 5.28 4.55 3.71 3.71 3.44 3.04 9.69%
DPS 1.46 0.00 1.15 1.03 1.03 0.95 0.81 10.30%
NAPS 0.4514 0.404 0.3565 0.2283 0.2304 0.2101 0.1072 27.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.37 3.95 3.25 3.12 3.14 3.18 1.98 -
P/RPS 1.90 1.82 1.60 1.16 1.31 1.43 0.51 24.48%
P/EPS 28.18 25.63 24.49 19.18 19.33 21.09 6.99 26.13%
EY 3.55 3.90 4.08 5.21 5.17 4.74 14.31 -20.71%
DY 0.97 0.00 1.03 1.44 1.43 1.31 3.80 -20.33%
P/NAPS 3.31 3.35 3.13 3.12 3.11 3.46 1.98 8.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 23/08/10 -
Price 4.38 3.89 3.40 3.36 3.27 2.98 2.30 -
P/RPS 1.90 1.79 1.68 1.25 1.37 1.34 0.60 21.15%
P/EPS 28.24 25.24 25.62 20.66 20.13 19.76 8.12 23.06%
EY 3.54 3.96 3.90 4.84 4.97 5.06 12.32 -18.75%
DY 0.97 0.00 0.99 1.34 1.38 1.40 3.27 -18.31%
P/NAPS 3.32 3.30 3.27 3.36 3.24 3.24 2.30 6.30%

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