[QL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -76.09%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,146,307 1,583,845 1,046,813 494,362 1,946,672 1,448,711 949,751 72.12%
PBT 172,709 130,678 89,820 41,616 172,282 130,366 83,969 61.66%
Tax -35,157 -25,406 -17,699 -8,533 -33,113 -25,091 -15,594 71.85%
NP 137,552 105,272 72,121 33,083 139,169 105,275 68,375 59.29%
-
NP to SH 131,706 99,715 68,290 31,424 131,407 100,213 65,791 58.77%
-
Tax Rate 20.36% 19.44% 19.70% 20.50% 19.22% 19.25% 18.57% -
Total Cost 2,008,755 1,478,573 974,692 461,279 1,807,503 1,343,436 881,376 73.09%
-
Net Worth 649,162 857,315 831,790 839,635 815,164 790,717 765,205 -10.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 37,451 - - 37,409 37,431 - - -
Div Payout % 28.44% - - 119.05% 28.48% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 649,162 857,315 831,790 839,635 815,164 790,717 765,205 -10.37%
NOSH 832,260 832,345 831,790 831,322 831,801 832,333 831,744 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.41% 6.65% 6.89% 6.69% 7.15% 7.27% 7.20% -
ROE 20.29% 11.63% 8.21% 3.74% 16.12% 12.67% 8.60% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 257.89 190.29 125.85 59.47 234.03 174.05 114.19 72.05%
EPS 11.49 11.98 8.21 3.78 15.79 12.04 7.91 28.23%
DPS 4.50 0.00 0.00 4.50 4.50 0.00 0.00 -
NAPS 0.78 1.03 1.00 1.01 0.98 0.95 0.92 -10.41%
Adjusted Per Share Value based on latest NOSH - 831,322
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.80 43.39 28.68 13.54 53.33 39.69 26.02 72.11%
EPS 3.61 2.73 1.87 0.86 3.60 2.75 1.80 58.96%
DPS 1.03 0.00 0.00 1.02 1.03 0.00 0.00 -
NAPS 0.1778 0.2348 0.2279 0.23 0.2233 0.2166 0.2096 -10.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.02 3.10 3.15 3.14 3.25 3.08 2.64 -
P/RPS 1.17 1.63 2.50 5.28 1.39 1.77 2.31 -36.43%
P/EPS 19.08 25.88 38.37 83.07 20.57 25.58 33.38 -31.10%
EY 5.24 3.86 2.61 1.20 4.86 3.91 3.00 44.98%
DY 1.49 0.00 0.00 1.43 1.38 0.00 0.00 -
P/NAPS 3.87 3.01 3.15 3.11 3.32 3.24 2.87 22.03%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 22/02/13 20/11/12 23/08/12 22/05/12 21/02/12 21/11/11 -
Price 3.36 3.00 3.16 3.27 3.16 3.32 2.90 -
P/RPS 1.30 1.58 2.51 5.50 1.35 1.91 2.54 -35.98%
P/EPS 21.23 25.04 38.49 86.51 20.00 27.57 36.66 -30.50%
EY 4.71 3.99 2.60 1.16 5.00 3.63 2.73 43.80%
DY 1.34 0.00 0.00 1.38 1.42 0.00 0.00 -
P/NAPS 4.31 2.91 3.16 3.24 3.22 3.49 3.15 23.22%

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