[QL] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -2.43%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,946,874 1,776,954 1,476,664 1,397,905 1,306,826 1,118,519 1,010,546 11.53%
PBT 172,283 160,842 136,173 109,898 95,820 77,130 58,968 19.54%
Tax -33,113 -27,116 -21,791 -13,219 -9,257 -8,545 -7,564 27.87%
NP 139,170 133,726 114,382 96,679 86,563 68,585 51,404 18.03%
-
NP to SH 131,408 124,493 106,191 89,331 80,772 63,250 48,348 18.11%
-
Tax Rate 19.22% 16.86% 16.00% 12.03% 9.66% 11.08% 12.83% -
Total Cost 1,807,704 1,643,228 1,362,282 1,301,226 1,220,263 1,049,934 959,142 11.13%
-
Net Worth 815,574 760,190 501,399 417,637 219,958 219,986 237,621 22.79%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 37,449 34,739 29,378 23,019 14,297 16,059 8,098 29.04%
Div Payout % 28.50% 27.91% 27.67% 25.77% 17.70% 25.39% 16.75% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 815,574 760,190 501,399 417,637 219,958 219,986 237,621 22.79%
NOSH 832,219 817,409 391,718 328,848 219,958 219,986 208,989 25.87%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.15% 7.53% 7.75% 6.92% 6.62% 6.13% 5.09% -
ROE 16.11% 16.38% 21.18% 21.39% 36.72% 28.75% 20.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 233.94 217.39 376.97 425.09 594.12 508.45 483.54 -11.38%
EPS 15.79 15.23 27.11 27.16 36.72 28.75 23.13 -6.15%
DPS 4.50 4.25 7.50 7.00 6.50 7.30 3.88 2.49%
NAPS 0.98 0.93 1.28 1.27 1.00 1.00 1.137 -2.44%
Adjusted Per Share Value based on latest NOSH - 328,848
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.00 73.02 60.68 57.44 53.70 45.96 41.52 11.53%
EPS 5.40 5.12 4.36 3.67 3.32 2.60 1.99 18.08%
DPS 1.54 1.43 1.21 0.95 0.59 0.66 0.33 29.24%
NAPS 0.3351 0.3124 0.206 0.1716 0.0904 0.0904 0.0976 22.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.25 3.10 1.73 1.23 1.24 0.93 0.88 -
P/RPS 1.39 1.43 0.46 0.29 0.21 0.18 0.18 40.54%
P/EPS 20.58 20.35 6.38 4.53 3.38 3.23 3.80 32.48%
EY 4.86 4.91 15.67 22.09 29.61 30.92 26.29 -24.50%
DY 1.38 1.37 4.34 5.69 5.24 7.85 4.40 -17.55%
P/NAPS 3.32 3.33 1.35 0.97 1.24 0.93 0.77 27.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 23/05/11 24/05/10 21/05/09 21/05/08 21/05/07 25/05/06 -
Price 3.16 3.34 1.86 1.33 1.43 1.05 0.89 -
P/RPS 1.35 1.54 0.49 0.31 0.24 0.21 0.18 39.86%
P/EPS 20.01 21.93 6.86 4.90 3.89 3.65 3.85 31.57%
EY 5.00 4.56 14.57 20.42 25.68 27.38 25.99 -24.00%
DY 1.42 1.27 4.03 5.26 4.55 6.95 4.35 -17.00%
P/NAPS 3.22 3.59 1.45 1.05 1.43 1.05 0.78 26.62%

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