[QL] YoY Cumulative 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- 116.71%
YoY- 3.48%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,046,813 949,751 823,239 693,508 756,112 621,738 561,277 10.93%
PBT 89,820 83,969 75,992 61,248 57,322 43,130 34,936 17.02%
Tax -17,699 -15,594 -11,381 -8,237 -6,576 -4,332 -4,271 26.70%
NP 72,121 68,375 64,611 53,011 50,746 38,798 30,665 15.30%
-
NP to SH 68,290 65,791 59,805 48,360 46,733 36,086 27,809 16.13%
-
Tax Rate 19.70% 18.57% 14.98% 13.45% 11.47% 10.04% 12.23% -
Total Cost 974,692 881,376 758,628 640,497 705,366 582,940 530,612 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 - - - - - - 14,256 -
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 8.21% 8.60% 10.91% 10.88% 12.15% 11.39% 10.62% -
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 125.85 114.19 210.34 212.10 229.91 282.56 255.12 -11.10%
EPS 8.21 7.91 15.28 14.79 14.21 16.40 12.64 -6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.48 -
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 28.68 26.02 22.55 19.00 20.71 17.03 15.38 10.93%
EPS 1.87 1.80 1.64 1.32 1.28 0.99 0.76 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.2279 0.2096 0.1501 0.1218 0.1054 0.0868 0.0717 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 2.50 2.31 1.13 0.81 0.57 0.41 0.35 38.73%
P/EPS 38.37 33.38 15.51 11.56 9.22 7.13 7.04 32.62%
EY 2.61 3.00 6.45 8.65 10.85 14.02 14.20 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.28 -
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 2.51 2.54 1.39 0.90 0.51 0.43 0.36 38.17%
P/EPS 38.49 36.66 19.11 12.91 8.23 7.44 7.28 31.95%
EY 2.60 2.73 5.23 7.74 12.15 13.44 13.74 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.04 -
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