[QL] QoQ 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- 0.74%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 562,462 536,880 552,451 494,362 498,163 498,960 495,185 8.85%
PBT 42,031 40,860 48,204 41,616 41,917 46,396 47,770 -8.17%
Tax -9,751 -7,598 -9,166 -8,533 -8,022 -9,497 -9,249 3.58%
NP 32,280 33,262 39,038 33,083 33,895 36,899 38,521 -11.10%
-
NP to SH 31,991 31,536 36,866 31,424 31,194 34,421 38,001 -10.83%
-
Tax Rate 23.20% 18.60% 19.02% 20.50% 19.14% 20.47% 19.36% -
Total Cost 530,182 503,618 513,413 461,279 464,268 462,061 456,664 10.45%
-
Net Worth 832,909 857,046 832,189 839,635 815,574 789,853 765,009 5.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 37,480 - - - 37,449 - - -
Div Payout % 117.16% - - - 120.05% - - -
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 832,909 857,046 832,189 839,635 815,574 789,853 765,009 5.82%
NOSH 832,909 832,084 832,189 831,322 832,219 831,425 831,531 0.11%
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 5.74% 6.20% 7.07% 6.69% 6.80% 7.40% 7.78% -
ROE 3.84% 3.68% 4.43% 3.74% 3.82% 4.36% 4.97% -
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 67.53 64.52 66.39 59.47 59.86 60.01 59.55 8.73%
EPS 2.79 3.79 4.43 3.78 3.75 4.14 4.57 -28.01%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.00 1.03 1.00 1.01 0.98 0.95 0.92 5.71%
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 15.41 14.71 15.13 13.54 13.65 13.67 13.56 8.89%
EPS 0.88 0.86 1.01 0.86 0.85 0.94 1.04 -10.53%
DPS 1.03 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.2282 0.2348 0.228 0.23 0.2234 0.2164 0.2096 5.82%
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 4.47 4.80 4.75 5.28 5.43 5.13 4.43 0.60%
P/EPS 78.63 81.79 71.11 83.07 86.71 74.40 57.77 22.79%
EY 1.27 1.22 1.41 1.20 1.15 1.34 1.73 -18.60%
DY 1.49 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 3.02 3.01 3.15 3.11 3.32 3.24 2.87 3.45%
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 4.98 4.65 4.76 5.50 5.28 5.53 4.87 1.49%
P/EPS 87.48 79.16 71.33 86.51 84.31 80.19 63.46 23.83%
EY 1.14 1.26 1.40 1.16 1.19 1.25 1.58 -19.53%
DY 1.34 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 3.36 2.91 3.16 3.24 3.22 3.49 3.15 4.39%

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