[QL] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 3.37%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,120,963 2,868,164 2,709,508 2,531,203 2,231,429 1,986,670 1,847,006 9.12%
PBT 258,083 249,486 248,433 210,376 174,820 177,699 163,863 7.85%
Tax -48,257 -48,160 -50,642 -38,707 -34,479 -35,301 -28,488 9.17%
NP 209,826 201,326 197,791 171,669 140,341 142,398 135,375 7.57%
-
NP to SH 196,010 193,280 192,271 165,836 135,342 135,040 125,488 7.70%
-
Tax Rate 18.70% 19.30% 20.38% 18.40% 19.72% 19.87% 17.39% -
Total Cost 2,911,137 2,666,838 2,511,717 2,359,534 2,091,088 1,844,272 1,711,631 9.24%
-
Net Worth 1,784,682 1,645,118 1,472,301 1,299,388 832,119 839,635 765,528 15.13%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 90,552 53,049 - 41,967 37,480 37,449 34,739 17.29%
Div Payout % 46.20% 27.45% - 25.31% 27.69% 27.73% 27.68% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,784,682 1,645,118 1,472,301 1,299,388 832,119 839,635 765,528 15.13%
NOSH 1,248,030 1,246,301 1,247,713 1,249,411 832,119 831,322 832,095 6.98%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.72% 7.02% 7.30% 6.78% 6.29% 7.17% 7.33% -
ROE 10.98% 11.75% 13.06% 12.76% 16.26% 16.08% 16.39% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 250.07 230.13 217.16 202.59 268.16 238.98 221.97 2.00%
EPS 15.71 15.51 15.41 13.27 16.26 16.24 15.08 0.68%
DPS 7.25 4.25 0.00 3.36 4.50 4.50 4.17 9.64%
NAPS 1.43 1.32 1.18 1.04 1.00 1.01 0.92 7.62%
Adjusted Per Share Value based on latest NOSH - 1,249,411
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 85.49 78.57 74.22 69.34 61.13 54.42 50.60 9.12%
EPS 5.37 5.29 5.27 4.54 3.71 3.70 3.44 7.69%
DPS 2.48 1.45 0.00 1.15 1.03 1.03 0.95 17.32%
NAPS 0.4889 0.4507 0.4033 0.3559 0.2279 0.23 0.2097 15.13%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.94 4.37 3.95 3.25 3.12 3.14 3.18 -
P/RPS 1.98 1.90 1.82 1.60 1.16 1.31 1.43 5.56%
P/EPS 31.45 28.18 25.63 24.49 19.18 19.33 21.09 6.88%
EY 3.18 3.55 3.90 4.08 5.21 5.17 4.74 -6.43%
DY 1.47 0.97 0.00 1.03 1.44 1.43 1.31 1.93%
P/NAPS 3.45 3.31 3.35 3.13 3.12 3.11 3.46 -0.04%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 -
Price 4.95 4.38 3.89 3.40 3.36 3.27 2.98 -
P/RPS 1.98 1.90 1.79 1.68 1.25 1.37 1.34 6.71%
P/EPS 31.52 28.24 25.24 25.62 20.66 20.13 19.76 8.08%
EY 3.17 3.54 3.96 3.90 4.84 4.97 5.06 -7.49%
DY 1.46 0.97 0.00 0.99 1.34 1.38 1.40 0.70%
P/NAPS 3.46 3.32 3.30 3.27 3.36 3.24 3.24 1.09%

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