[QL] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 55.4%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,850,313 1,583,845 1,448,711 1,274,188 1,063,640 1,078,697 974,947 11.25%
PBT 156,280 130,678 130,366 120,388 101,263 85,875 71,369 13.94%
Tax -30,335 -25,406 -25,091 -20,029 -14,576 -9,089 -7,135 27.25%
NP 125,945 105,272 105,275 100,359 86,687 76,786 64,234 11.86%
-
NP to SH 121,319 99,715 100,213 92,939 79,749 70,487 59,700 12.53%
-
Tax Rate 19.41% 19.44% 19.25% 16.64% 14.39% 10.58% 10.00% -
Total Cost 1,724,368 1,478,573 1,343,436 1,173,829 976,953 1,001,911 910,713 11.21%
-
Net Worth 923,622 857,315 790,717 584,546 477,186 401,092 340,954 18.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 37,444 - - - - - - -
Div Payout % 30.86% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 923,622 857,315 790,717 584,546 477,186 401,092 340,954 18.05%
NOSH 832,091 832,345 832,333 392,313 326,840 328,763 219,970 24.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.81% 6.65% 7.27% 7.88% 8.15% 7.12% 6.59% -
ROE 13.14% 11.63% 12.67% 15.90% 16.71% 17.57% 17.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 222.37 190.29 174.05 324.79 325.43 328.11 443.22 -10.84%
EPS 14.58 11.98 12.04 23.69 24.40 21.44 27.14 -9.82%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.03 0.95 1.49 1.46 1.22 1.55 -5.40%
Adjusted Per Share Value based on latest NOSH - 394,007
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 50.77 43.46 39.75 34.96 29.19 29.60 26.75 11.25%
EPS 3.33 2.74 2.75 2.55 2.19 1.93 1.64 12.51%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2352 0.217 0.1604 0.1309 0.1101 0.0936 18.03%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.07 3.10 3.08 2.92 1.94 1.17 1.25 -
P/RPS 1.83 1.63 1.77 0.90 0.60 0.36 0.28 36.69%
P/EPS 27.91 25.88 25.58 12.33 7.95 5.46 4.61 34.96%
EY 3.58 3.86 3.91 8.11 12.58 18.32 21.71 -25.92%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.01 3.24 1.96 1.33 0.96 0.81 28.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 22/02/13 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 -
Price 2.86 3.00 3.32 3.03 1.67 1.23 1.25 -
P/RPS 1.29 1.58 1.91 0.93 0.51 0.37 0.28 28.96%
P/EPS 19.62 25.04 27.57 12.79 6.84 5.74 4.61 27.27%
EY 5.10 3.99 3.63 7.82 14.61 17.43 21.71 -21.43%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.91 3.49 2.03 1.14 1.01 0.81 21.27%

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