[QL] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.44%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 665,628 605,145 579,636 562,462 536,880 552,451 494,362 21.86%
PBT 59,465 53,091 43,725 42,031 40,860 48,204 41,616 26.78%
Tax -12,089 -9,782 -7,964 -9,751 -7,598 -9,166 -8,533 26.06%
NP 47,376 43,309 35,761 32,280 33,262 39,038 33,083 26.96%
-
NP to SH 44,613 42,257 34,949 31,991 31,536 36,866 31,424 26.23%
-
Tax Rate 20.33% 18.42% 18.21% 23.20% 18.60% 19.02% 20.50% -
Total Cost 618,252 561,836 543,875 530,182 503,618 513,413 461,279 21.49%
-
Net Worth 923,888 890,058 923,652 832,909 857,046 832,189 839,635 6.56%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 37,480 - - - -
Div Payout % - - - 117.16% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 923,888 890,058 923,652 832,909 857,046 832,189 839,635 6.56%
NOSH 832,332 831,830 832,119 832,909 832,084 832,189 831,322 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.12% 7.16% 6.17% 5.74% 6.20% 7.07% 6.69% -
ROE 4.83% 4.75% 3.78% 3.84% 3.68% 4.43% 3.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.97 72.75 69.66 67.53 64.52 66.39 59.47 21.76%
EPS 5.36 5.08 4.20 2.79 3.79 4.43 3.78 26.13%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.11 1.00 1.03 1.00 1.01 6.47%
Adjusted Per Share Value based on latest NOSH - 832,909
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.23 16.58 15.88 15.41 14.71 15.13 13.54 21.86%
EPS 1.22 1.16 0.96 0.88 0.86 1.01 0.86 26.17%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.2531 0.2438 0.253 0.2282 0.2348 0.228 0.23 6.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.07 3.61 3.12 3.02 3.10 3.15 3.14 -
P/RPS 5.09 4.96 4.48 4.47 4.80 4.75 5.28 -2.40%
P/EPS 75.93 71.06 74.29 78.63 81.79 71.11 83.07 -5.80%
EY 1.32 1.41 1.35 1.27 1.22 1.41 1.20 6.54%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 3.67 3.37 2.81 3.02 3.01 3.15 3.11 11.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 22/11/13 22/08/13 22/05/13 22/02/13 20/11/12 23/08/12 -
Price 2.86 4.23 3.36 3.36 3.00 3.16 3.27 -
P/RPS 3.58 5.81 4.82 4.98 4.65 4.76 5.50 -24.83%
P/EPS 53.36 83.27 80.00 87.48 79.16 71.33 86.51 -27.47%
EY 1.87 1.20 1.25 1.14 1.26 1.40 1.16 37.36%
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 2.58 3.95 3.03 3.36 2.91 3.16 3.24 -14.05%

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