[QL] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 57.13%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,198,296 2,083,707 2,042,919 1,850,313 1,583,845 1,448,711 1,274,188 9.50%
PBT 198,922 200,005 187,200 156,280 130,678 130,366 120,388 8.72%
Tax -40,613 -39,342 -38,536 -30,335 -25,406 -25,091 -20,029 12.49%
NP 158,309 160,663 148,664 125,945 105,272 105,275 100,359 7.88%
-
NP to SH 148,687 153,944 143,847 121,319 99,715 100,213 92,939 8.13%
-
Tax Rate 20.42% 19.67% 20.59% 19.41% 19.44% 19.25% 16.64% -
Total Cost 2,039,987 1,923,044 1,894,255 1,724,368 1,478,573 1,343,436 1,173,829 9.63%
-
Net Worth 1,722,821 1,585,635 1,359,378 923,622 857,315 790,717 584,546 19.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 37,452 - - 37,444 - - - -
Div Payout % 25.19% - - 30.86% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,722,821 1,585,635 1,359,378 923,622 857,315 790,717 584,546 19.71%
NOSH 1,248,421 1,248,532 1,247,062 832,091 832,345 832,333 392,313 21.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.20% 7.71% 7.28% 6.81% 6.65% 7.27% 7.88% -
ROE 8.63% 9.71% 10.58% 13.14% 11.63% 12.67% 15.90% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 176.09 166.89 165.31 222.37 190.29 174.05 324.79 -9.69%
EPS 11.91 12.33 11.64 14.58 11.98 12.04 23.69 -10.81%
DPS 3.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.38 1.27 1.10 1.11 1.03 0.95 1.49 -1.26%
Adjusted Per Share Value based on latest NOSH - 832,332
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 60.22 57.08 55.96 50.69 43.39 39.69 34.90 9.50%
EPS 4.07 4.22 3.94 3.32 2.73 2.75 2.55 8.09%
DPS 1.03 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.4719 0.4344 0.3724 0.253 0.2348 0.2166 0.1601 19.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.36 4.29 3.30 4.07 3.10 3.08 2.92 -
P/RPS 2.48 2.57 2.00 1.83 1.63 1.77 0.90 18.38%
P/EPS 36.61 34.79 28.35 27.91 25.88 25.58 12.33 19.86%
EY 2.73 2.87 3.53 3.58 3.86 3.91 8.11 -16.58%
DY 0.69 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 3.16 3.38 3.00 3.67 3.01 3.24 1.96 8.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 24/02/11 -
Price 4.45 4.50 3.70 2.86 3.00 3.32 3.03 -
P/RPS 2.53 2.70 2.24 1.29 1.58 1.91 0.93 18.13%
P/EPS 37.36 36.50 31.79 19.62 25.04 27.57 12.79 19.54%
EY 2.68 2.74 3.15 5.10 3.99 3.63 7.82 -16.33%
DY 0.67 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 3.22 3.54 3.36 2.58 2.91 3.49 2.03 7.98%

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