[QL] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -4.78%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 498,960 495,185 454,566 502,766 450,949 438,725 384,514 18.91%
PBT 46,396 47,770 36,200 40,453 44,397 42,813 33,179 24.97%
Tax -9,497 -9,249 -6,345 -7,087 -8,648 -6,408 -4,973 53.74%
NP 36,899 38,521 29,855 33,366 35,749 36,405 28,206 19.55%
-
NP to SH 34,421 38,001 27,792 31,552 33,136 33,008 26,797 18.11%
-
Tax Rate 20.47% 19.36% 17.53% 17.52% 19.48% 14.97% 14.99% -
Total Cost 462,061 456,664 424,711 469,400 415,200 402,320 356,308 18.86%
-
Net Worth 789,853 765,009 765,528 760,190 587,070 548,175 390,641 59.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 34,739 - - - -
Div Payout % - - - 110.10% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 789,853 765,009 765,528 760,190 587,070 548,175 390,641 59.69%
NOSH 831,425 831,531 832,095 817,409 394,007 391,553 390,641 65.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.40% 7.78% 6.57% 6.64% 7.93% 8.30% 7.34% -
ROE 4.36% 4.97% 3.63% 4.15% 5.64% 6.02% 6.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.01 59.55 54.63 61.51 114.45 112.05 98.43 -28.03%
EPS 4.14 4.57 3.34 3.86 8.41 8.43 3.43 13.32%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.92 0.93 1.49 1.40 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 817,409
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.67 13.56 12.45 13.77 12.35 12.02 10.53 18.94%
EPS 0.94 1.04 0.76 0.86 0.91 0.90 0.73 18.30%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.2164 0.2096 0.2097 0.2082 0.1608 0.1502 0.107 59.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.08 2.64 3.18 3.10 2.92 2.37 1.98 -
P/RPS 5.13 4.43 5.82 5.04 2.55 2.12 2.01 86.44%
P/EPS 74.40 57.77 95.21 80.31 34.72 28.11 28.86 87.68%
EY 1.34 1.73 1.05 1.25 2.88 3.56 3.46 -46.77%
DY 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 3.24 2.87 3.46 3.33 1.96 1.69 1.98 38.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 21/11/11 22/08/11 23/05/11 24/02/11 22/11/10 23/08/10 -
Price 3.32 2.90 2.98 3.34 3.03 2.92 2.30 -
P/RPS 5.53 4.87 5.45 5.43 2.65 2.61 2.34 77.14%
P/EPS 80.19 63.46 89.22 86.53 36.03 34.64 33.53 78.55%
EY 1.25 1.58 1.12 1.16 2.78 2.89 2.98 -43.87%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 3.49 3.15 3.24 3.59 2.03 2.09 2.30 31.94%

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