[QL] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.29%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,968,513 2,748,556 2,649,793 2,412,871 2,081,856 1,951,477 1,687,212 9.86%
PBT 248,398 258,781 234,687 198,312 172,597 170,819 155,298 8.13%
Tax -48,991 -50,841 -44,913 -39,586 -33,319 -32,178 -27,243 10.26%
NP 199,407 207,940 189,774 158,726 139,278 138,641 128,055 7.65%
-
NP to SH 186,822 201,498 182,759 153,810 131,020 131,766 119,382 7.74%
-
Tax Rate 19.72% 19.65% 19.14% 19.96% 19.30% 18.84% 17.54% -
Total Cost 2,769,106 2,540,616 2,460,019 2,254,145 1,942,578 1,812,836 1,559,157 10.03%
-
Net Worth 1,248,062 1,583,586 1,371,769 923,888 857,046 789,853 394,007 21.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,049 - 41,967 37,480 37,449 34,739 29,378 10.34%
Div Payout % 28.40% - 22.96% 24.37% 28.58% 26.36% 24.61% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,248,062 1,583,586 1,371,769 923,888 857,046 789,853 394,007 21.16%
NOSH 1,248,062 1,246,918 1,247,062 832,332 832,084 831,425 394,007 21.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.72% 7.57% 7.16% 6.58% 6.69% 7.10% 7.59% -
ROE 14.97% 12.72% 13.32% 16.65% 15.29% 16.68% 30.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 237.85 220.43 212.48 289.89 250.20 234.71 428.22 -9.32%
EPS 14.97 16.16 14.66 18.48 15.75 15.85 30.30 -11.07%
DPS 4.25 0.00 3.37 4.50 4.50 4.25 7.50 -9.02%
NAPS 1.00 1.27 1.10 1.11 1.03 0.95 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 832,332
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 81.46 75.42 72.71 66.21 57.13 53.55 46.30 9.86%
EPS 5.13 5.53 5.01 4.22 3.60 3.62 3.28 7.73%
DPS 1.46 0.00 1.15 1.03 1.03 0.95 0.81 10.30%
NAPS 0.3425 0.4345 0.3764 0.2535 0.2352 0.2167 0.1081 21.17%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.36 4.29 3.30 4.07 3.10 3.08 2.92 -
P/RPS 1.83 1.95 1.55 1.40 1.24 1.31 0.68 17.92%
P/EPS 29.13 26.55 22.52 22.02 19.69 19.43 9.64 20.21%
EY 3.43 3.77 4.44 4.54 5.08 5.15 10.38 -16.83%
DY 0.97 0.00 1.02 1.11 1.45 1.38 2.57 -14.97%
P/NAPS 4.36 3.38 3.00 3.67 3.01 3.24 2.92 6.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 -
Price 4.45 4.50 3.70 2.86 3.00 3.32 3.03 -
P/RPS 1.87 2.04 1.74 0.99 1.20 1.41 0.71 17.49%
P/EPS 29.73 27.85 25.25 15.48 19.05 20.95 10.00 19.89%
EY 3.36 3.59 3.96 6.46 5.25 4.77 10.00 -16.60%
DY 0.96 0.00 0.91 1.57 1.50 1.28 2.48 -14.61%
P/NAPS 4.45 3.54 3.36 2.58 2.91 3.49 3.03 6.60%

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