[QL] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 19.37%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 655,297 664,848 732,822 656,541 653,556 606,874 665,628 -1.04%
PBT 52,791 58,775 74,610 62,257 50,333 47,487 59,465 -7.64%
Tax -11,066 -11,499 -15,295 -12,782 -10,158 -6,678 -12,089 -5.73%
NP 41,725 47,276 59,315 49,475 40,175 40,809 47,376 -8.14%
-
NP to SH 40,925 47,553 55,619 48,174 40,356 38,610 44,613 -5.60%
-
Tax Rate 20.96% 19.56% 20.50% 20.53% 20.18% 14.06% 20.33% -
Total Cost 613,572 617,572 673,507 607,066 613,381 566,065 618,252 -0.50%
-
Net Worth 1,472,301 1,435,901 1,371,769 1,297,952 1,299,388 1,330,965 923,888 36.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 41,967 - -
Div Payout % - - - - - 108.70% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,472,301 1,435,901 1,371,769 1,297,952 1,299,388 1,330,965 923,888 36.54%
NOSH 1,247,713 1,248,609 1,247,062 1,248,031 1,249,411 1,199,068 832,332 31.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.37% 7.11% 8.09% 7.54% 6.15% 6.72% 7.12% -
ROE 2.78% 3.31% 4.05% 3.71% 3.11% 2.90% 4.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.52 53.25 58.76 52.61 52.31 50.61 79.97 -24.50%
EPS 3.28 3.81 4.46 3.86 3.23 3.22 5.36 -27.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.18 1.15 1.10 1.04 1.04 1.11 1.11 4.17%
Adjusted Per Share Value based on latest NOSH - 1,248,031
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.95 18.21 20.07 17.99 17.90 16.62 18.23 -1.02%
EPS 1.12 1.30 1.52 1.32 1.11 1.06 1.22 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.15 0.00 -
NAPS 0.4033 0.3933 0.3758 0.3556 0.3559 0.3646 0.2531 36.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.95 3.92 3.30 3.43 3.25 3.24 4.07 -
P/RPS 7.52 7.36 5.62 6.52 6.21 6.40 5.09 29.81%
P/EPS 120.43 102.93 73.99 88.86 100.62 100.62 75.93 36.11%
EY 0.83 0.97 1.35 1.13 0.99 0.99 1.32 -26.66%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 3.35 3.41 3.00 3.30 3.13 2.92 3.67 -5.91%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 26/02/15 20/11/14 21/08/14 27/05/14 20/02/14 -
Price 3.89 4.05 3.70 3.46 3.40 3.20 2.86 -
P/RPS 7.41 7.61 6.30 6.58 6.50 6.32 3.58 62.63%
P/EPS 118.60 106.34 82.96 89.64 105.26 99.38 53.36 70.56%
EY 0.84 0.94 1.21 1.12 0.95 1.01 1.87 -41.43%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 3.30 3.52 3.36 3.33 3.27 2.88 2.58 17.88%

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