[QL] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 9.94%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,111,793 1,931,614 1,698,917 1,418,186 1,438,262 1,299,929 1,136,692 10.86%
PBT 174,237 173,821 160,517 135,017 114,500 95,158 77,446 14.45%
Tax -33,874 -33,454 -26,705 -19,434 -12,118 -9,513 -9,889 22.75%
NP 140,362 140,366 133,812 115,582 102,381 85,645 67,557 12.94%
-
NP to SH 132,953 133,617 123,918 106,332 93,982 79,600 61,332 13.74%
-
Tax Rate 19.44% 19.25% 16.64% 14.39% 10.58% 10.00% 12.77% -
Total Cost 1,971,430 1,791,248 1,565,105 1,302,604 1,335,881 1,214,284 1,069,134 10.72%
-
Net Worth 857,315 790,717 584,546 477,186 401,092 340,954 279,381 20.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 857,315 790,717 584,546 477,186 401,092 340,954 279,381 20.52%
NOSH 832,345 832,333 392,313 326,840 328,763 219,970 219,985 24.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.65% 7.27% 7.88% 8.15% 7.12% 6.59% 5.94% -
ROE 15.51% 16.90% 21.20% 22.28% 23.43% 23.35% 21.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 253.72 232.07 433.05 433.91 437.48 590.96 516.71 -11.16%
EPS 15.97 16.05 31.59 32.53 28.59 36.19 27.88 -8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 1.49 1.46 1.22 1.55 1.27 -3.42%
Adjusted Per Share Value based on latest NOSH - 326,607
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.95 53.00 46.62 38.91 39.47 35.67 31.19 10.86%
EPS 3.65 3.67 3.40 2.92 2.58 2.18 1.68 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2352 0.217 0.1604 0.1309 0.1101 0.0936 0.0767 20.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.10 3.08 2.92 1.94 1.17 1.25 0.95 -
P/RPS 1.22 1.33 0.67 0.45 0.27 0.21 0.18 37.52%
P/EPS 19.41 19.19 9.24 5.96 4.09 3.45 3.41 33.58%
EY 5.15 5.21 10.82 16.77 24.43 28.95 29.35 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.24 1.96 1.33 0.96 0.81 0.75 26.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 -
Price 3.00 3.32 3.03 1.67 1.23 1.25 0.99 -
P/RPS 1.18 1.43 0.70 0.38 0.28 0.21 0.19 35.53%
P/EPS 18.78 20.68 9.59 5.13 4.30 3.45 3.55 31.96%
EY 5.32 4.84 10.42 19.48 23.24 28.95 28.16 -24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.49 2.03 1.14 1.01 0.81 0.78 24.51%

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