[QL] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -74.77%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,707,767 2,042,919 1,310,097 635,556 2,457,186 1,850,313 1,184,684 73.60%
PBT 245,975 187,200 112,590 50,333 203,767 156,280 96,816 86.29%
Tax -50,035 -38,536 -22,940 -10,158 -37,013 -30,335 -17,745 99.71%
NP 195,940 148,664 89,650 40,175 166,754 125,945 79,071 83.22%
-
NP to SH 191,400 143,847 88,530 40,356 159,929 121,319 77,207 83.27%
-
Tax Rate 20.34% 20.59% 20.37% 20.18% 18.16% 19.41% 18.33% -
Total Cost 2,511,827 1,894,255 1,220,447 595,381 2,290,432 1,724,368 1,105,613 72.90%
-
Net Worth 1,422,536 1,359,378 1,297,852 1,299,388 1,287,318 923,622 890,210 36.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 40,591 37,444 37,438 -
Div Payout % - - - - 25.38% 30.86% 48.49% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,422,536 1,359,378 1,297,852 1,299,388 1,287,318 923,622 890,210 36.72%
NOSH 1,247,838 1,247,062 1,247,934 1,249,411 1,159,746 832,091 831,972 31.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.24% 7.28% 6.84% 6.32% 6.79% 6.81% 6.67% -
ROE 13.45% 10.58% 6.82% 3.11% 12.42% 13.14% 8.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 217.00 165.31 104.98 50.87 211.87 222.37 142.39 32.46%
EPS 15.34 11.64 7.09 3.23 13.79 14.58 9.28 39.84%
DPS 0.00 0.00 0.00 0.00 3.50 4.50 4.50 -
NAPS 1.14 1.10 1.04 1.04 1.11 1.11 1.07 4.31%
Adjusted Per Share Value based on latest NOSH - 1,249,411
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.18 55.96 35.89 17.41 67.31 50.69 32.45 73.62%
EPS 5.24 3.94 2.43 1.11 4.38 3.32 2.11 83.48%
DPS 0.00 0.00 0.00 0.00 1.11 1.03 1.03 -
NAPS 0.3897 0.3724 0.3555 0.3559 0.3526 0.253 0.2439 36.71%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.92 3.30 3.43 3.25 3.24 4.07 3.61 -
P/RPS 1.81 2.00 3.27 6.39 1.53 1.83 2.54 -20.23%
P/EPS 25.56 28.35 48.35 100.62 23.50 27.91 38.90 -24.43%
EY 3.91 3.53 2.07 0.99 4.26 3.58 2.57 32.31%
DY 0.00 0.00 0.00 0.00 1.08 1.11 1.25 -
P/NAPS 3.44 3.00 3.30 3.13 2.92 3.67 3.37 1.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 20/11/14 21/08/14 27/05/14 20/02/14 22/11/13 -
Price 4.05 3.70 3.46 3.40 3.20 2.86 4.23 -
P/RPS 1.87 2.24 3.30 6.68 1.51 1.29 2.97 -26.55%
P/EPS 26.40 31.79 48.77 105.26 23.21 19.62 45.58 -30.53%
EY 3.79 3.15 2.05 0.95 4.31 5.10 2.19 44.19%
DY 0.00 0.00 0.00 0.00 1.09 1.57 1.06 -
P/NAPS 3.55 3.36 3.33 3.27 2.88 2.58 3.95 -6.87%

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