[QL] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 18.43%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 413,024 370,133 337,167 356,340 319,209 322,584 391,620 3.61%
PBT 34,909 40,014 33,921 27,329 24,022 28,554 30,471 9.49%
Tax -7,214 -6,340 -4,426 -3,811 -4,131 -2,513 -3,021 78.75%
NP 27,695 33,674 29,495 23,518 19,891 26,041 27,450 0.59%
-
NP to SH 26,441 31,387 26,047 22,316 18,843 23,755 25,189 3.28%
-
Tax Rate 20.67% 15.84% 13.05% 13.94% 17.20% 8.80% 9.91% -
Total Cost 385,329 336,459 307,672 332,822 299,318 296,543 364,170 3.84%
-
Net Worth 501,399 476,847 444,465 441,738 417,637 401,400 384,740 19.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 29,378 - - - 23,019 - - -
Div Payout % 111.11% - - - 122.16% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 501,399 476,847 444,465 441,738 417,637 401,400 384,740 19.32%
NOSH 391,718 326,607 326,813 327,214 328,848 329,016 328,838 12.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.71% 9.10% 8.75% 6.60% 6.23% 8.07% 7.01% -
ROE 5.27% 6.58% 5.86% 5.05% 4.51% 5.92% 6.55% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 105.44 113.33 103.17 108.90 97.07 98.04 119.09 -7.80%
EPS 6.75 9.61 7.97 6.82 5.73 7.22 7.66 -8.09%
DPS 7.50 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.28 1.46 1.36 1.35 1.27 1.22 1.17 6.17%
Adjusted Per Share Value based on latest NOSH - 327,214
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.33 10.16 9.25 9.78 8.76 8.85 10.75 3.56%
EPS 0.73 0.86 0.71 0.61 0.52 0.65 0.69 3.83%
DPS 0.81 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.1376 0.1308 0.122 0.1212 0.1146 0.1101 0.1056 19.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.73 1.94 1.71 1.48 1.23 1.17 1.31 -
P/RPS 1.64 1.71 1.66 1.36 1.27 1.19 1.10 30.53%
P/EPS 25.63 20.19 21.46 21.70 21.47 16.20 17.10 31.00%
EY 3.90 4.95 4.66 4.61 4.66 6.17 5.85 -23.70%
DY 4.34 0.00 0.00 0.00 5.69 0.00 0.00 -
P/NAPS 1.35 1.33 1.26 1.10 0.97 0.96 1.12 13.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 23/11/09 24/08/09 21/05/09 16/02/09 19/11/08 -
Price 1.86 1.67 1.91 1.62 1.33 1.23 1.17 -
P/RPS 1.76 1.47 1.85 1.49 1.37 1.25 0.98 47.80%
P/EPS 27.56 17.38 23.96 23.75 23.21 17.04 15.27 48.29%
EY 3.63 5.75 4.17 4.21 4.31 5.87 6.55 -32.55%
DY 4.03 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 1.45 1.14 1.40 1.20 1.05 1.01 1.00 28.13%

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