[QL] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -0.27%
YoY- 5.55%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,707,767 2,457,283 2,146,155 1,946,874 1,776,954 1,476,664 1,397,905 11.64%
PBT 245,975 203,768 172,711 172,283 160,842 136,173 109,898 14.36%
Tax -49,734 -36,513 -35,048 -33,113 -27,116 -21,791 -13,219 24.69%
NP 196,241 167,255 137,663 139,170 133,726 114,382 96,679 12.51%
-
NP to SH 191,702 160,429 131,817 131,408 124,493 106,191 89,331 13.56%
-
Tax Rate 20.22% 17.92% 20.29% 19.22% 16.86% 16.00% 12.03% -
Total Cost 2,511,526 2,290,028 2,008,492 1,807,704 1,643,228 1,362,282 1,301,226 11.57%
-
Net Worth 1,435,901 1,330,965 832,909 815,574 760,190 501,399 417,637 22.84%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 41,967 37,480 37,449 34,739 29,378 23,019 -
Div Payout % - 26.16% 28.43% 28.50% 27.91% 27.67% 25.77% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,435,901 1,330,965 832,909 815,574 760,190 501,399 417,637 22.84%
NOSH 1,248,609 1,199,068 832,909 832,219 817,409 391,718 328,848 24.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.25% 6.81% 6.41% 7.15% 7.53% 7.75% 6.92% -
ROE 13.35% 12.05% 15.83% 16.11% 16.38% 21.18% 21.39% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 216.86 204.93 257.67 233.94 217.39 376.97 425.09 -10.60%
EPS 15.35 13.38 15.83 15.79 15.23 27.11 27.16 -9.06%
DPS 0.00 3.50 4.50 4.50 4.25 7.50 7.00 -
NAPS 1.15 1.11 1.00 0.98 0.93 1.28 1.27 -1.63%
Adjusted Per Share Value based on latest NOSH - 832,219
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 111.26 100.97 88.19 80.00 73.02 60.68 57.44 11.64%
EPS 7.88 6.59 5.42 5.40 5.12 4.36 3.67 13.57%
DPS 0.00 1.72 1.54 1.54 1.43 1.21 0.95 -
NAPS 0.59 0.5469 0.3422 0.3351 0.3124 0.206 0.1716 22.84%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.92 3.24 3.02 3.25 3.10 1.73 1.23 -
P/RPS 1.81 1.58 1.17 1.39 1.43 0.46 0.29 35.67%
P/EPS 25.53 24.22 19.08 20.58 20.35 6.38 4.53 33.38%
EY 3.92 4.13 5.24 4.86 4.91 15.67 22.09 -25.02%
DY 0.00 1.08 1.49 1.38 1.37 4.34 5.69 -
P/NAPS 3.41 2.92 3.02 3.32 3.33 1.35 0.97 23.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 21/05/09 -
Price 4.05 3.20 3.36 3.16 3.34 1.86 1.33 -
P/RPS 1.87 1.56 1.30 1.35 1.54 0.49 0.31 34.90%
P/EPS 26.38 23.92 21.23 20.01 21.93 6.86 4.90 32.37%
EY 3.79 4.18 4.71 5.00 4.56 14.57 20.42 -24.46%
DY 0.00 1.09 1.34 1.42 1.27 4.03 5.26 -
P/NAPS 3.52 2.88 3.36 3.22 3.59 1.45 1.05 22.32%

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