[QL] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 9.25%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 606,874 665,628 605,145 579,636 562,462 536,880 552,451 6.47%
PBT 47,487 59,465 53,091 43,725 42,031 40,860 48,204 -0.99%
Tax -6,678 -12,089 -9,782 -7,964 -9,751 -7,598 -9,166 -19.04%
NP 40,809 47,376 43,309 35,761 32,280 33,262 39,038 3.00%
-
NP to SH 38,610 44,613 42,257 34,949 31,991 31,536 36,866 3.13%
-
Tax Rate 14.06% 20.33% 18.42% 18.21% 23.20% 18.60% 19.02% -
Total Cost 566,065 618,252 561,836 543,875 530,182 503,618 513,413 6.73%
-
Net Worth 1,330,965 923,888 890,058 923,652 832,909 857,046 832,189 36.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 41,967 - - - 37,480 - - -
Div Payout % 108.70% - - - 117.16% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,330,965 923,888 890,058 923,652 832,909 857,046 832,189 36.80%
NOSH 1,199,068 832,332 831,830 832,119 832,909 832,084 832,189 27.59%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.72% 7.12% 7.16% 6.17% 5.74% 6.20% 7.07% -
ROE 2.90% 4.83% 4.75% 3.78% 3.84% 3.68% 4.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.61 79.97 72.75 69.66 67.53 64.52 66.39 -16.56%
EPS 3.22 5.36 5.08 4.20 2.79 3.79 4.43 -19.17%
DPS 3.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.11 1.11 1.07 1.11 1.00 1.03 1.00 7.21%
Adjusted Per Share Value based on latest NOSH - 832,119
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.62 18.23 16.58 15.88 15.41 14.71 15.13 6.46%
EPS 1.06 1.22 1.16 0.96 0.88 0.86 1.01 3.27%
DPS 1.15 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.3646 0.2531 0.2438 0.253 0.2282 0.2348 0.228 36.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.24 4.07 3.61 3.12 3.02 3.10 3.15 -
P/RPS 6.40 5.09 4.96 4.48 4.47 4.80 4.75 22.01%
P/EPS 100.62 75.93 71.06 74.29 78.63 81.79 71.11 26.06%
EY 0.99 1.32 1.41 1.35 1.27 1.22 1.41 -21.01%
DY 1.08 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 2.92 3.67 3.37 2.81 3.02 3.01 3.15 -4.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 20/02/14 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 -
Price 3.20 2.86 4.23 3.36 3.36 3.00 3.16 -
P/RPS 6.32 3.58 5.81 4.82 4.98 4.65 4.76 20.82%
P/EPS 99.38 53.36 83.27 80.00 87.48 79.16 71.33 24.76%
EY 1.01 1.87 1.20 1.25 1.14 1.26 1.40 -19.57%
DY 1.09 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 2.88 2.58 3.95 3.03 3.36 2.91 3.16 -6.00%

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