[QL] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 6.14%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,678,144 2,621,188 2,542,224 2,318,544 1,977,448 1,818,264 1,538,056 9.67%
PBT 211,180 211,164 201,332 174,900 166,464 144,800 132,716 8.04%
Tax -46,024 -44,264 -40,632 -31,856 -34,132 -25,380 -19,892 14.99%
NP 165,156 166,900 160,700 143,044 132,332 119,420 112,824 6.55%
-
NP to SH 168,500 163,700 161,424 139,796 125,696 111,168 107,188 7.82%
-
Tax Rate 21.79% 20.96% 20.18% 18.21% 20.50% 17.53% 14.99% -
Total Cost 2,512,988 2,454,288 2,381,524 2,175,500 1,845,116 1,698,844 1,425,232 9.90%
-
Net Worth 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 390,641 27.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 149,781 149,638 141,456 117,192 -
Div Payout % - - - 107.14% 119.05% 127.25% 109.33% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 390,641 27.05%
NOSH 1,246,301 1,247,713 1,249,411 832,119 831,322 832,095 390,641 21.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.17% 6.37% 6.32% 6.17% 6.69% 6.57% 7.34% -
ROE 10.24% 11.12% 12.42% 15.14% 14.97% 14.52% 27.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 214.89 210.08 203.47 278.63 237.87 218.52 393.73 -9.59%
EPS 13.52 13.12 12.92 16.80 15.12 13.36 13.72 -0.24%
DPS 0.00 0.00 0.00 18.00 18.00 17.00 30.00 -
NAPS 1.32 1.18 1.04 1.11 1.01 0.92 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 832,119
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 73.49 71.92 69.76 63.62 54.26 49.89 42.20 9.67%
EPS 4.62 4.49 4.43 3.84 3.45 3.05 2.94 7.81%
DPS 0.00 0.00 0.00 4.11 4.11 3.88 3.22 -
NAPS 0.4514 0.404 0.3565 0.2534 0.2304 0.2101 0.1072 27.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.37 3.95 3.25 3.12 3.14 3.18 1.98 -
P/RPS 2.03 1.88 1.60 1.12 1.32 1.46 0.50 26.27%
P/EPS 32.32 30.11 25.15 18.57 20.77 23.80 7.22 28.34%
EY 3.09 3.32 3.98 5.38 4.82 4.20 13.86 -22.11%
DY 0.00 0.00 0.00 5.77 5.73 5.35 15.15 -
P/NAPS 3.31 3.35 3.13 2.81 3.11 3.46 1.98 8.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 23/08/10 -
Price 4.38 3.89 3.40 3.36 3.27 2.98 2.30 -
P/RPS 2.04 1.85 1.67 1.21 1.37 1.36 0.58 23.29%
P/EPS 32.40 29.65 26.32 20.00 21.63 22.31 8.38 25.25%
EY 3.09 3.37 3.80 5.00 4.62 4.48 11.93 -20.14%
DY 0.00 0.00 0.00 5.36 5.50 5.70 13.04 -
P/NAPS 3.32 3.30 3.27 3.03 3.24 3.24 2.30 6.30%

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