[QL] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -9.42%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 552,451 494,362 498,163 498,960 495,185 454,566 502,766 6.46%
PBT 48,204 41,616 41,917 46,396 47,770 36,200 40,453 12.36%
Tax -9,166 -8,533 -8,022 -9,497 -9,249 -6,345 -7,087 18.65%
NP 39,038 33,083 33,895 36,899 38,521 29,855 33,366 11.00%
-
NP to SH 36,866 31,424 31,194 34,421 38,001 27,792 31,552 10.90%
-
Tax Rate 19.02% 20.50% 19.14% 20.47% 19.36% 17.53% 17.52% -
Total Cost 513,413 461,279 464,268 462,061 456,664 424,711 469,400 6.13%
-
Net Worth 832,189 839,635 815,574 789,853 765,009 765,528 760,190 6.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 37,449 - - - 34,739 -
Div Payout % - - 120.05% - - - 110.10% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 832,189 839,635 815,574 789,853 765,009 765,528 760,190 6.20%
NOSH 832,189 831,322 832,219 831,425 831,531 832,095 817,409 1.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.07% 6.69% 6.80% 7.40% 7.78% 6.57% 6.64% -
ROE 4.43% 3.74% 3.82% 4.36% 4.97% 3.63% 4.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.39 59.47 59.86 60.01 59.55 54.63 61.51 5.20%
EPS 4.43 3.78 3.75 4.14 4.57 3.34 3.86 9.58%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.25 -
NAPS 1.00 1.01 0.98 0.95 0.92 0.92 0.93 4.94%
Adjusted Per Share Value based on latest NOSH - 831,425
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.16 13.57 13.67 13.69 13.59 12.47 13.80 6.44%
EPS 1.01 0.86 0.86 0.94 1.04 0.76 0.87 10.42%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.95 -
NAPS 0.2284 0.2304 0.2238 0.2167 0.2099 0.2101 0.2086 6.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.15 3.14 3.25 3.08 2.64 3.18 3.10 -
P/RPS 4.75 5.28 5.43 5.13 4.43 5.82 5.04 -3.86%
P/EPS 71.11 83.07 86.71 74.40 57.77 95.21 80.31 -7.77%
EY 1.41 1.20 1.15 1.34 1.73 1.05 1.25 8.33%
DY 0.00 0.00 1.38 0.00 0.00 0.00 1.37 -
P/NAPS 3.15 3.11 3.32 3.24 2.87 3.46 3.33 -3.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 23/08/12 22/05/12 21/02/12 21/11/11 22/08/11 23/05/11 -
Price 3.16 3.27 3.16 3.32 2.90 2.98 3.34 -
P/RPS 4.76 5.50 5.28 5.53 4.87 5.45 5.43 -8.38%
P/EPS 71.33 86.51 84.31 80.19 63.46 89.22 86.53 -12.05%
EY 1.40 1.16 1.19 1.25 1.58 1.12 1.16 13.31%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.27 -
P/NAPS 3.16 3.24 3.22 3.49 3.15 3.24 3.59 -8.13%

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