[QL] QoQ TTM 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- 0.61%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,412,871 2,284,123 2,231,429 2,146,155 2,081,856 2,043,936 1,986,670 13.79%
PBT 198,312 179,707 174,820 172,711 172,597 178,133 177,699 7.56%
Tax -39,586 -35,095 -34,479 -35,048 -33,319 -35,218 -35,301 7.91%
NP 158,726 144,612 140,341 137,663 139,278 142,915 142,398 7.48%
-
NP to SH 153,810 140,733 135,342 131,817 131,020 133,905 135,040 9.03%
-
Tax Rate 19.96% 19.53% 19.72% 20.29% 19.30% 19.77% 19.87% -
Total Cost 2,254,145 2,139,511 2,091,088 2,008,492 1,942,578 1,901,021 1,844,272 14.27%
-
Net Worth 923,888 831,830 832,119 832,909 857,046 832,189 839,635 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 37,480 37,480 37,480 37,449 37,449 37,449 0.05%
Div Payout % 24.37% 26.63% 27.69% 28.43% 28.58% 27.97% 27.73% -
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 923,888 831,830 832,119 832,909 857,046 832,189 839,635 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 6.58% 6.33% 6.29% 6.41% 6.69% 6.99% 7.17% -
ROE 16.65% 16.92% 16.26% 15.83% 15.29% 16.09% 16.08% -
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 289.89 274.59 268.16 257.67 250.20 245.61 238.98 13.70%
EPS 18.48 16.92 16.26 15.83 15.75 16.09 16.24 8.97%
DPS 4.50 4.50 4.50 4.50 4.50 4.50 4.50 0.00%
NAPS 1.11 1.00 1.00 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 66.21 62.68 61.23 58.89 57.13 56.09 54.51 13.80%
EPS 4.22 3.86 3.71 3.62 3.60 3.67 3.71 8.94%
DPS 1.03 1.03 1.03 1.03 1.03 1.03 1.03 0.00%
NAPS 0.2535 0.2283 0.2283 0.2285 0.2352 0.2284 0.2304 6.55%
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 1.40 1.31 1.16 1.17 1.24 1.28 1.31 4.51%
P/EPS 22.02 21.34 19.18 19.08 19.69 19.58 19.33 9.04%
EY 4.54 4.69 5.21 5.24 5.08 5.11 5.17 -8.27%
DY 1.11 1.25 1.44 1.49 1.45 1.43 1.43 -15.49%
P/NAPS 3.67 3.61 3.12 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 0.99 1.54 1.25 1.30 1.20 1.29 1.37 -19.42%
P/EPS 15.48 25.00 20.66 21.23 19.05 19.64 20.13 -16.02%
EY 6.46 4.00 4.84 4.71 5.25 5.09 4.97 19.04%
DY 1.57 1.06 1.34 1.34 1.50 1.42 1.38 8.95%
P/NAPS 2.58 4.23 3.36 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