[QL] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 9.25%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 669,536 655,297 653,556 579,636 494,362 454,566 384,514 9.67%
PBT 52,795 52,791 50,333 43,725 41,616 36,200 33,179 8.04%
Tax -11,506 -11,066 -10,158 -7,964 -8,533 -6,345 -4,973 14.99%
NP 41,289 41,725 40,175 35,761 33,083 29,855 28,206 6.55%
-
NP to SH 42,125 40,925 40,356 34,949 31,424 27,792 26,797 7.82%
-
Tax Rate 21.79% 20.96% 20.18% 18.21% 20.50% 17.53% 14.99% -
Total Cost 628,247 613,572 613,381 543,875 461,279 424,711 356,308 9.90%
-
Net Worth 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 390,641 27.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,645,118 1,472,301 1,299,388 923,652 839,635 765,528 390,641 27.05%
NOSH 1,246,301 1,247,713 1,249,411 832,119 831,322 832,095 390,641 21.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.17% 6.37% 6.15% 6.17% 6.69% 6.57% 7.34% -
ROE 2.56% 2.78% 3.11% 3.78% 3.74% 3.63% 6.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.72 52.52 52.31 69.66 59.47 54.63 98.43 -9.59%
EPS 3.38 3.28 3.23 4.20 3.78 3.34 3.43 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.18 1.04 1.11 1.01 0.92 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 832,119
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.34 17.95 17.90 15.88 13.54 12.45 10.53 9.67%
EPS 1.15 1.12 1.11 0.96 0.86 0.76 0.73 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4507 0.4033 0.3559 0.253 0.23 0.2097 0.107 27.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.37 3.95 3.25 3.12 3.14 3.18 1.98 -
P/RPS 8.13 7.52 6.21 4.48 5.28 5.82 2.01 26.19%
P/EPS 129.29 120.43 100.62 74.29 83.07 95.21 28.86 28.36%
EY 0.77 0.83 0.99 1.35 1.20 1.05 3.46 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.35 3.13 2.81 3.11 3.46 1.98 8.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 23/08/10 -
Price 4.38 3.89 3.40 3.36 3.27 2.98 2.30 -
P/RPS 8.15 7.41 6.50 4.82 5.50 5.45 2.34 23.09%
P/EPS 129.59 118.60 105.26 80.00 86.51 89.22 33.53 25.24%
EY 0.77 0.84 0.95 1.25 1.16 1.12 2.98 -20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.30 3.27 3.03 3.24 3.24 2.30 6.30%

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