[QL] YoY Cumulative 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- -75.02%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 494,362 454,566 384,514 356,340 364,492 313,971 269,254 10.64%
PBT 41,616 36,200 33,179 27,329 26,851 18,535 15,413 17.98%
Tax -8,533 -6,345 -4,973 -3,811 -3,554 -2,267 -1,960 27.75%
NP 33,083 29,855 28,206 23,518 23,297 16,268 13,453 16.16%
-
NP to SH 31,424 27,792 26,797 22,316 21,544 15,425 12,364 16.80%
-
Tax Rate 20.50% 17.53% 14.99% 13.94% 13.24% 12.23% 12.72% -
Total Cost 461,279 424,711 356,308 332,822 341,195 297,703 255,801 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 37,409 35,364 29,298 - - - - -
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 3.74% 3.63% 6.86% 5.05% 5.63% 4.94% 4.72% -
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 59.47 54.63 98.43 108.90 110.48 142.69 122.39 -11.32%
EPS 3.78 3.34 3.43 6.82 6.53 7.01 5.62 -6.39%
DPS 4.50 4.25 7.50 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 13.57 12.47 10.55 9.78 10.00 8.62 7.39 10.64%
EPS 0.86 0.76 0.74 0.61 0.59 0.42 0.34 16.71%
DPS 1.03 0.97 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.2101 0.1072 0.1212 0.105 0.0857 0.0718 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 5.28 5.82 2.01 1.36 1.20 0.82 0.73 39.02%
P/EPS 83.07 95.21 28.86 21.70 20.37 16.69 15.84 31.77%
EY 1.20 1.05 3.46 4.61 4.91 5.99 6.31 -24.14%
DY 1.43 1.34 3.79 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 5.50 5.45 2.34 1.49 1.24 0.78 0.74 39.65%
P/EPS 86.51 89.22 33.53 23.75 20.98 15.83 16.01 32.43%
EY 1.16 1.12 2.98 4.21 4.77 6.32 6.24 -24.43%
DY 1.38 1.43 3.26 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