[QL] YoY Cumulative 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- 64.91%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,583,845 1,448,711 1,274,188 1,063,640 1,078,697 974,947 852,519 10.86%
PBT 130,678 130,366 120,388 101,263 85,875 71,369 58,085 14.45%
Tax -25,406 -25,091 -20,029 -14,576 -9,089 -7,135 -7,417 22.75%
NP 105,272 105,275 100,359 86,687 76,786 64,234 50,668 12.94%
-
NP to SH 99,715 100,213 92,939 79,749 70,487 59,700 45,999 13.74%
-
Tax Rate 19.44% 19.25% 16.64% 14.39% 10.58% 10.00% 12.77% -
Total Cost 1,478,573 1,343,436 1,173,829 976,953 1,001,911 910,713 801,851 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 11.63% 12.67% 15.90% 16.71% 17.57% 17.51% 16.46% -
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 190.29 174.05 324.79 325.43 328.11 443.22 387.53 -11.16%
EPS 11.98 12.04 23.69 24.40 21.44 27.14 20.91 -8.85%
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 43.39 39.69 34.90 29.14 29.55 26.71 23.35 10.86%
EPS 2.73 2.75 2.55 2.18 1.93 1.64 1.26 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2348 0.2166 0.1601 0.1307 0.1099 0.0934 0.0765 20.53%
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 1.63 1.77 0.90 0.60 0.36 0.28 0.25 36.64%
P/EPS 25.88 25.58 12.33 7.95 5.46 4.61 4.54 33.61%
EY 3.86 3.91 8.11 12.58 18.32 21.71 22.01 -25.16%
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 1.58 1.91 0.93 0.51 0.37 0.28 0.26 35.05%
P/EPS 25.04 27.57 12.79 6.84 5.74 4.61 4.73 31.98%
EY 3.99 3.63 7.82 14.61 17.43 21.71 21.12 -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