[QL] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 46.02%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,083,707 2,042,919 1,850,313 1,583,845 1,448,711 1,274,188 1,063,640 11.85%
PBT 200,005 187,200 156,280 130,678 130,366 120,388 101,263 12.00%
Tax -39,342 -38,536 -30,335 -25,406 -25,091 -20,029 -14,576 17.98%
NP 160,663 148,664 125,945 105,272 105,275 100,359 86,687 10.82%
-
NP to SH 153,944 143,847 121,319 99,715 100,213 92,939 79,749 11.57%
-
Tax Rate 19.67% 20.59% 19.41% 19.44% 19.25% 16.64% 14.39% -
Total Cost 1,923,044 1,894,255 1,724,368 1,478,573 1,343,436 1,173,829 976,953 11.94%
-
Net Worth 1,585,635 1,359,378 923,622 857,315 790,717 584,546 477,186 22.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 37,444 - - - - -
Div Payout % - - 30.86% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,585,635 1,359,378 923,622 857,315 790,717 584,546 477,186 22.14%
NOSH 1,248,532 1,247,062 832,091 832,345 832,333 392,313 326,840 25.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.71% 7.28% 6.81% 6.65% 7.27% 7.88% 8.15% -
ROE 9.71% 10.58% 13.14% 11.63% 12.67% 15.90% 16.71% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.89 165.31 222.37 190.29 174.05 324.79 325.43 -10.52%
EPS 12.33 11.64 14.58 11.98 12.04 23.69 24.40 -10.74%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.10 1.11 1.03 0.95 1.49 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 832,084
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 57.08 55.96 50.69 43.39 39.69 34.90 29.14 11.85%
EPS 4.22 3.94 3.32 2.73 2.75 2.55 2.18 11.63%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.4344 0.3724 0.253 0.2348 0.2166 0.1601 0.1307 22.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.29 3.30 4.07 3.10 3.08 2.92 1.94 -
P/RPS 2.57 2.00 1.83 1.63 1.77 0.90 0.60 27.42%
P/EPS 34.79 28.35 27.91 25.88 25.58 12.33 7.95 27.87%
EY 2.87 3.53 3.58 3.86 3.91 8.11 12.58 -21.82%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.00 3.67 3.01 3.24 1.96 1.33 16.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 22/02/10 -
Price 4.50 3.70 2.86 3.00 3.32 3.03 1.67 -
P/RPS 2.70 2.24 1.29 1.58 1.91 0.93 0.51 32.00%
P/EPS 36.50 31.79 19.62 25.04 27.57 12.79 6.84 32.17%
EY 2.74 3.15 5.10 3.99 3.63 7.82 14.61 -24.33%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.36 2.58 2.91 3.49 2.03 1.14 20.77%

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