[QL] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.15%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,748,556 2,649,793 2,412,871 2,081,856 1,951,477 1,687,212 1,382,849 12.12%
PBT 258,781 234,687 198,312 172,597 170,819 155,298 125,286 12.84%
Tax -50,841 -44,913 -39,586 -33,319 -32,178 -27,243 -18,708 18.12%
NP 207,940 189,774 158,726 139,278 138,641 128,055 106,578 11.77%
-
NP to SH 201,498 182,759 153,810 131,020 131,766 119,382 98,593 12.64%
-
Tax Rate 19.65% 19.14% 19.96% 19.30% 18.84% 17.54% 14.93% -
Total Cost 2,540,616 2,460,019 2,254,145 1,942,578 1,812,836 1,559,157 1,276,271 12.15%
-
Net Worth 1,583,586 1,371,769 923,888 857,046 789,853 394,007 476,847 22.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 41,967 37,480 37,449 34,739 29,378 23,019 -
Div Payout % - 22.96% 24.37% 28.58% 26.36% 24.61% 23.35% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,583,586 1,371,769 923,888 857,046 789,853 394,007 476,847 22.13%
NOSH 1,246,918 1,247,062 832,332 832,084 831,425 394,007 326,607 25.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.57% 7.16% 6.58% 6.69% 7.10% 7.59% 7.71% -
ROE 12.72% 13.32% 16.65% 15.29% 16.68% 30.30% 20.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 220.43 212.48 289.89 250.20 234.71 428.22 423.40 -10.30%
EPS 16.16 14.66 18.48 15.75 15.85 30.30 30.19 -9.88%
DPS 0.00 3.37 4.50 4.50 4.25 7.50 7.00 -
NAPS 1.27 1.10 1.11 1.03 0.95 1.00 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 832,084
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 112.94 108.88 99.15 85.54 80.19 69.33 56.82 12.12%
EPS 8.28 7.51 6.32 5.38 5.41 4.91 4.05 12.65%
DPS 0.00 1.72 1.54 1.54 1.43 1.21 0.95 -
NAPS 0.6507 0.5637 0.3796 0.3522 0.3246 0.1619 0.1959 22.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.29 3.30 4.07 3.10 3.08 2.92 1.94 -
P/RPS 1.95 1.55 1.40 1.24 1.31 0.68 0.46 27.20%
P/EPS 26.55 22.52 22.02 19.69 19.43 9.64 6.43 26.64%
EY 3.77 4.44 4.54 5.08 5.15 10.38 15.56 -21.03%
DY 0.00 1.02 1.11 1.45 1.38 2.57 3.61 -
P/NAPS 3.38 3.00 3.67 3.01 3.24 2.92 1.33 16.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 22/02/10 -
Price 4.50 3.70 2.86 3.00 3.32 3.03 1.67 -
P/RPS 2.04 1.74 0.99 1.20 1.41 0.71 0.39 31.73%
P/EPS 27.85 25.25 15.48 19.05 20.95 10.00 5.53 30.90%
EY 3.59 3.96 6.46 5.25 4.77 10.00 18.08 -23.61%
DY 0.00 0.91 1.57 1.50 1.28 2.48 4.19 -
P/NAPS 3.54 3.36 2.58 2.91 3.49 3.03 1.14 20.77%

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