[QL] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 4.3%
YoY- 21.71%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,012,026 2,853,925 2,707,767 2,457,283 2,146,155 1,946,874 1,776,954 9.18%
PBT 260,511 249,482 245,975 203,768 172,711 172,283 160,842 8.36%
Tax -53,691 -47,720 -49,734 -36,513 -35,048 -33,113 -27,116 12.04%
NP 206,820 201,762 196,241 167,255 137,663 139,170 133,726 7.53%
-
NP to SH 195,921 192,080 191,702 160,429 131,817 131,408 124,493 7.84%
-
Tax Rate 20.61% 19.13% 20.22% 17.92% 20.29% 19.22% 16.86% -
Total Cost 2,805,206 2,652,163 2,511,526 2,290,028 2,008,492 1,807,704 1,643,228 9.31%
-
Net Worth 1,349,628 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 10.02%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 53,110 53,049 - 41,967 37,480 37,449 34,739 7.32%
Div Payout % 27.11% 27.62% - 26.16% 28.43% 28.50% 27.91% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,349,628 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 10.02%
NOSH 1,249,656 1,248,229 1,248,609 1,199,068 832,909 832,219 817,409 7.32%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.87% 7.07% 7.25% 6.81% 6.41% 7.15% 7.53% -
ROE 14.52% 12.02% 13.35% 12.05% 15.83% 16.11% 16.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 241.03 228.64 216.86 204.93 257.67 233.94 217.39 1.73%
EPS 15.68 15.39 15.35 13.38 15.83 15.79 15.23 0.48%
DPS 4.25 4.25 0.00 3.50 4.50 4.50 4.25 0.00%
NAPS 1.08 1.28 1.15 1.11 1.00 0.98 0.93 2.52%
Adjusted Per Share Value based on latest NOSH - 1,199,068
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 123.77 117.27 111.26 100.97 88.19 80.00 73.02 9.18%
EPS 8.05 7.89 7.88 6.59 5.42 5.40 5.12 7.82%
DPS 2.18 2.18 0.00 1.72 1.54 1.54 1.43 7.27%
NAPS 0.5546 0.6565 0.59 0.5469 0.3422 0.3351 0.3124 10.02%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.56 4.35 3.92 3.24 3.02 3.25 3.10 -
P/RPS 1.89 1.90 1.81 1.58 1.17 1.39 1.43 4.75%
P/EPS 29.09 28.27 25.53 24.22 19.08 20.58 20.35 6.13%
EY 3.44 3.54 3.92 4.13 5.24 4.86 4.91 -5.75%
DY 0.93 0.98 0.00 1.08 1.49 1.38 1.37 -6.24%
P/NAPS 4.22 3.40 3.41 2.92 3.02 3.32 3.33 4.02%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 -
Price 4.96 4.43 4.05 3.20 3.36 3.16 3.34 -
P/RPS 2.06 1.94 1.87 1.56 1.30 1.35 1.54 4.96%
P/EPS 31.64 28.79 26.38 23.92 21.23 20.01 21.93 6.29%
EY 3.16 3.47 3.79 4.18 4.71 5.00 4.56 -5.92%
DY 0.86 0.96 0.00 1.09 1.34 1.42 1.27 -6.28%
P/NAPS 4.59 3.46 3.52 2.88 3.36 3.22 3.59 4.17%

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