[QL] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 0.61%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,853,925 2,707,767 2,457,283 2,146,155 1,946,874 1,776,954 1,476,664 11.59%
PBT 249,482 245,975 203,768 172,711 172,283 160,842 136,173 10.60%
Tax -47,720 -49,734 -36,513 -35,048 -33,113 -27,116 -21,791 13.94%
NP 201,762 196,241 167,255 137,663 139,170 133,726 114,382 9.91%
-
NP to SH 192,080 191,702 160,429 131,817 131,408 124,493 106,191 10.37%
-
Tax Rate 19.13% 20.22% 17.92% 20.29% 19.22% 16.86% 16.00% -
Total Cost 2,652,163 2,511,526 2,290,028 2,008,492 1,807,704 1,643,228 1,362,282 11.73%
-
Net Worth 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 501,399 21.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 53,049 - 41,967 37,480 37,449 34,739 29,378 10.34%
Div Payout % 27.62% - 26.16% 28.43% 28.50% 27.91% 27.67% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 501,399 21.28%
NOSH 1,248,229 1,248,609 1,199,068 832,909 832,219 817,409 391,718 21.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.07% 7.25% 6.81% 6.41% 7.15% 7.53% 7.75% -
ROE 12.02% 13.35% 12.05% 15.83% 16.11% 16.38% 21.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 228.64 216.86 204.93 257.67 233.94 217.39 376.97 -7.98%
EPS 15.39 15.35 13.38 15.83 15.79 15.23 27.11 -8.99%
DPS 4.25 0.00 3.50 4.50 4.50 4.25 7.50 -9.02%
NAPS 1.28 1.15 1.11 1.00 0.98 0.93 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 832,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.18 74.18 67.31 58.79 53.33 48.68 40.45 11.59%
EPS 5.26 5.25 4.39 3.61 3.60 3.41 2.91 10.35%
DPS 1.45 0.00 1.15 1.03 1.03 0.95 0.80 10.40%
NAPS 0.4377 0.3933 0.3646 0.2282 0.2234 0.2082 0.1374 21.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.35 3.92 3.24 3.02 3.25 3.10 1.73 -
P/RPS 1.90 1.81 1.58 1.17 1.39 1.43 0.46 26.64%
P/EPS 28.27 25.53 24.22 19.08 20.58 20.35 6.38 28.13%
EY 3.54 3.92 4.13 5.24 4.86 4.91 15.67 -21.94%
DY 0.98 0.00 1.08 1.49 1.38 1.37 4.34 -21.94%
P/NAPS 3.40 3.41 2.92 3.02 3.32 3.33 1.35 16.62%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 -
Price 4.43 4.05 3.20 3.36 3.16 3.34 1.86 -
P/RPS 1.94 1.87 1.56 1.30 1.35 1.54 0.49 25.75%
P/EPS 28.79 26.38 23.92 21.23 20.01 21.93 6.86 26.97%
EY 3.47 3.79 4.18 4.71 5.00 4.56 14.57 -21.25%
DY 0.96 0.00 1.09 1.34 1.42 1.27 4.03 -21.24%
P/NAPS 3.46 3.52 2.88 3.36 3.22 3.59 1.45 15.58%

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