[QL] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -0.07%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,977,448 1,818,264 1,538,056 1,425,360 1,457,968 1,255,884 1,077,016 10.64%
PBT 166,464 144,800 132,716 109,316 107,404 74,140 61,652 17.98%
Tax -34,132 -25,380 -19,892 -15,244 -14,216 -9,068 -7,840 27.75%
NP 132,332 119,420 112,824 94,072 93,188 65,072 53,812 16.16%
-
NP to SH 125,696 111,168 107,188 89,264 86,176 61,700 49,456 16.80%
-
Tax Rate 20.50% 17.53% 14.99% 13.94% 13.24% 12.23% 12.72% -
Total Cost 1,845,116 1,698,844 1,425,232 1,331,288 1,364,780 1,190,812 1,023,204 10.31%
-
Net Worth 839,635 765,528 390,641 441,738 382,711 312,460 261,800 21.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 149,638 141,456 117,192 - - - - -
Div Payout % 119.05% 127.25% 109.33% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 839,635 765,528 390,641 441,738 382,711 312,460 261,800 21.41%
NOSH 831,322 832,095 390,641 327,214 329,923 220,042 220,000 24.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.69% 6.57% 7.34% 6.60% 6.39% 5.18% 5.00% -
ROE 14.97% 14.52% 27.44% 20.21% 22.52% 19.75% 18.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 237.87 218.52 393.73 435.60 441.91 570.75 489.55 -11.32%
EPS 15.12 13.36 13.72 27.28 26.12 28.04 22.48 -6.39%
DPS 18.00 17.00 30.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.92 1.00 1.35 1.16 1.42 1.19 -2.69%
Adjusted Per Share Value based on latest NOSH - 327,214
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.17 49.81 42.13 39.05 39.94 34.40 29.50 10.64%
EPS 3.44 3.05 2.94 2.45 2.36 1.69 1.35 16.85%
DPS 4.10 3.87 3.21 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2097 0.107 0.121 0.1048 0.0856 0.0717 21.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.14 3.18 1.98 1.48 1.33 1.17 0.89 -
P/RPS 1.32 1.46 0.50 0.34 0.30 0.20 0.18 39.34%
P/EPS 20.77 23.80 7.22 5.43 5.09 4.17 3.96 31.77%
EY 4.82 4.20 13.86 18.43 19.64 23.97 25.26 -24.10%
DY 5.73 5.35 15.15 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.46 1.98 1.10 1.15 0.82 0.75 26.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 22/08/11 23/08/10 24/08/09 26/08/08 20/08/07 15/09/06 -
Price 3.27 2.98 2.30 1.62 1.37 1.11 0.90 -
P/RPS 1.37 1.36 0.58 0.37 0.31 0.19 0.18 40.20%
P/EPS 21.63 22.31 8.38 5.94 5.25 3.96 4.00 32.45%
EY 4.62 4.48 11.93 16.84 19.07 25.26 24.98 -24.49%
DY 5.50 5.70 13.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.24 2.30 1.20 1.18 0.78 0.76 27.30%

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