[QL] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 8.35%
YoY- 3.48%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,093,626 1,899,502 1,646,478 1,387,016 1,512,224 1,243,476 1,122,554 10.93%
PBT 179,640 167,938 151,984 122,496 114,644 86,260 69,872 17.02%
Tax -35,398 -31,188 -22,762 -16,474 -13,152 -8,664 -8,542 26.70%
NP 144,242 136,750 129,222 106,022 101,492 77,596 61,330 15.30%
-
NP to SH 136,580 131,582 119,610 96,720 93,466 72,172 55,618 16.13%
-
Tax Rate 19.70% 18.57% 14.98% 13.45% 11.47% 10.04% 12.23% -
Total Cost 1,949,384 1,762,752 1,517,256 1,280,994 1,410,732 1,165,880 1,061,224 10.65%
-
Net Worth 831,790 765,205 547,951 444,689 384,782 316,852 261,809 21.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 28,513 -
Div Payout % - - - - - - 51.27% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 831,790 765,205 547,951 444,689 384,782 316,852 261,809 21.22%
NOSH 831,790 831,744 391,393 326,977 328,874 220,036 220,007 24.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.89% 7.20% 7.85% 7.64% 6.71% 6.24% 5.46% -
ROE 16.42% 17.20% 21.83% 21.75% 24.29% 22.78% 21.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.70 228.38 420.67 424.19 459.82 565.12 510.23 -11.10%
EPS 16.42 15.82 30.56 29.58 28.42 32.80 25.28 -6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.96 -
NAPS 1.00 0.92 1.40 1.36 1.17 1.44 1.19 -2.85%
Adjusted Per Share Value based on latest NOSH - 326,813
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.45 52.12 45.18 38.06 41.50 34.12 30.80 10.93%
EPS 3.75 3.61 3.28 2.65 2.56 1.98 1.53 16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.2282 0.21 0.1504 0.122 0.1056 0.0869 0.0718 21.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 2.64 2.37 1.71 1.31 1.17 0.89 -
P/RPS 1.25 1.16 0.56 0.40 0.28 0.21 0.17 39.40%
P/EPS 19.18 16.69 7.76 5.78 4.61 3.57 3.52 32.61%
EY 5.21 5.99 12.89 17.30 21.69 28.03 28.40 -24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.56 -
P/NAPS 3.15 2.87 1.69 1.26 1.12 0.81 0.75 26.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 -
Price 3.16 2.90 2.92 1.91 1.17 1.22 0.92 -
P/RPS 1.26 1.27 0.69 0.45 0.25 0.22 0.18 38.26%
P/EPS 19.24 18.33 9.55 6.46 4.12 3.72 3.64 31.94%
EY 5.20 5.46 10.47 15.49 24.29 26.89 27.48 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.09 -
P/NAPS 3.16 3.15 2.09 1.40 1.00 0.85 0.77 26.50%

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