[QL] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 16.72%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 384,514 413,024 370,133 337,167 356,340 319,209 322,584 12.45%
PBT 33,179 34,909 40,014 33,921 27,329 24,022 28,554 10.55%
Tax -4,973 -7,214 -6,340 -4,426 -3,811 -4,131 -2,513 57.81%
NP 28,206 27,695 33,674 29,495 23,518 19,891 26,041 5.48%
-
NP to SH 26,797 26,441 31,387 26,047 22,316 18,843 23,755 8.38%
-
Tax Rate 14.99% 20.67% 15.84% 13.05% 13.94% 17.20% 8.80% -
Total Cost 356,308 385,329 336,459 307,672 332,822 299,318 296,543 13.05%
-
Net Worth 390,641 501,399 476,847 444,465 441,738 417,637 401,400 -1.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 29,378 - - - 23,019 - -
Div Payout % - 111.11% - - - 122.16% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 390,641 501,399 476,847 444,465 441,738 417,637 401,400 -1.79%
NOSH 390,641 391,718 326,607 326,813 327,214 328,848 329,016 12.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.34% 6.71% 9.10% 8.75% 6.60% 6.23% 8.07% -
ROE 6.86% 5.27% 6.58% 5.86% 5.05% 4.51% 5.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.43 105.44 113.33 103.17 108.90 97.07 98.04 0.26%
EPS 3.43 6.75 9.61 7.97 6.82 5.73 7.22 -39.19%
DPS 0.00 7.50 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.00 1.28 1.46 1.36 1.35 1.27 1.22 -12.44%
Adjusted Per Share Value based on latest NOSH - 326,813
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.55 11.33 10.16 9.25 9.78 8.76 8.85 12.46%
EPS 0.74 0.73 0.86 0.71 0.61 0.52 0.65 9.05%
DPS 0.00 0.81 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.1072 0.1376 0.1308 0.122 0.1212 0.1146 0.1101 -1.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.98 1.73 1.94 1.71 1.48 1.23 1.17 -
P/RPS 2.01 1.64 1.71 1.66 1.36 1.27 1.19 41.96%
P/EPS 28.86 25.63 20.19 21.46 21.70 21.47 16.20 47.11%
EY 3.46 3.90 4.95 4.66 4.61 4.66 6.17 -32.06%
DY 0.00 4.34 0.00 0.00 0.00 5.69 0.00 -
P/NAPS 1.98 1.35 1.33 1.26 1.10 0.97 0.96 62.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 22/02/10 23/11/09 24/08/09 21/05/09 16/02/09 -
Price 2.30 1.86 1.67 1.91 1.62 1.33 1.23 -
P/RPS 2.34 1.76 1.47 1.85 1.49 1.37 1.25 52.06%
P/EPS 33.53 27.56 17.38 23.96 23.75 23.21 17.04 57.22%
EY 2.98 3.63 5.75 4.17 4.21 4.31 5.87 -36.44%
DY 0.00 4.03 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 2.30 1.45 1.14 1.40 1.20 1.05 1.01 73.35%

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