[QL] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 7.71%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,146,155 1,946,874 1,776,954 1,476,664 1,397,905 1,306,826 1,118,519 11.46%
PBT 172,711 172,283 160,842 136,173 109,898 95,820 77,130 14.36%
Tax -35,048 -33,113 -27,116 -21,791 -13,219 -9,257 -8,545 26.49%
NP 137,663 139,170 133,726 114,382 96,679 86,563 68,585 12.30%
-
NP to SH 131,817 131,408 124,493 106,191 89,331 80,772 63,250 13.00%
-
Tax Rate 20.29% 19.22% 16.86% 16.00% 12.03% 9.66% 11.08% -
Total Cost 2,008,492 1,807,704 1,643,228 1,362,282 1,301,226 1,220,263 1,049,934 11.40%
-
Net Worth 832,909 815,574 760,190 501,399 417,637 219,958 219,986 24.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 37,480 37,449 34,739 29,378 23,019 14,297 16,059 15.15%
Div Payout % 28.43% 28.50% 27.91% 27.67% 25.77% 17.70% 25.39% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 832,909 815,574 760,190 501,399 417,637 219,958 219,986 24.81%
NOSH 832,909 832,219 817,409 391,718 328,848 219,958 219,986 24.81%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.41% 7.15% 7.53% 7.75% 6.92% 6.62% 6.13% -
ROE 15.83% 16.11% 16.38% 21.18% 21.39% 36.72% 28.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 257.67 233.94 217.39 376.97 425.09 594.12 508.45 -10.70%
EPS 15.83 15.79 15.23 27.11 27.16 36.72 28.75 -9.45%
DPS 4.50 4.50 4.25 7.50 7.00 6.50 7.30 -7.73%
NAPS 1.00 0.98 0.93 1.28 1.27 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 391,718
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.19 80.00 73.02 60.68 57.44 53.70 45.96 11.46%
EPS 5.42 5.40 5.12 4.36 3.67 3.32 2.60 13.01%
DPS 1.54 1.54 1.43 1.21 0.95 0.59 0.66 15.15%
NAPS 0.3422 0.3351 0.3124 0.206 0.1716 0.0904 0.0904 24.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.02 3.25 3.10 1.73 1.23 1.24 0.93 -
P/RPS 1.17 1.39 1.43 0.46 0.29 0.21 0.18 36.57%
P/EPS 19.08 20.58 20.35 6.38 4.53 3.38 3.23 34.41%
EY 5.24 4.86 4.91 15.67 22.09 29.61 30.92 -25.58%
DY 1.49 1.38 1.37 4.34 5.69 5.24 7.85 -24.17%
P/NAPS 3.02 3.32 3.33 1.35 0.97 1.24 0.93 21.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 21/05/08 21/05/07 -
Price 3.36 3.16 3.34 1.86 1.33 1.43 1.05 -
P/RPS 1.30 1.35 1.54 0.49 0.31 0.24 0.21 35.46%
P/EPS 21.23 20.01 21.93 6.86 4.90 3.89 3.65 34.06%
EY 4.71 5.00 4.56 14.57 20.42 25.68 27.38 -25.40%
DY 1.34 1.42 1.27 4.03 5.26 4.55 6.95 -23.97%
P/NAPS 3.36 3.22 3.59 1.45 1.05 1.43 1.05 21.37%

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