[QL] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 17.32%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 690,409 656,541 605,145 552,451 495,185 438,725 337,167 12.68%
PBT 70,672 62,257 53,091 48,204 47,770 42,813 33,921 13.00%
Tax -15,845 -12,782 -9,782 -9,166 -9,249 -6,408 -4,426 23.67%
NP 54,827 49,475 43,309 39,038 38,521 36,405 29,495 10.88%
-
NP to SH 55,163 48,174 42,257 36,866 38,001 33,008 26,047 13.31%
-
Tax Rate 22.42% 20.53% 18.42% 19.02% 19.36% 14.97% 13.05% -
Total Cost 635,582 607,066 561,836 513,413 456,664 402,320 307,672 12.84%
-
Net Worth 1,497,638 1,297,952 890,058 832,189 765,009 548,175 444,465 22.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,497,638 1,297,952 890,058 832,189 765,009 548,175 444,465 22.43%
NOSH 1,248,031 1,248,031 831,830 832,189 831,531 391,553 326,813 25.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.94% 7.54% 7.16% 7.07% 7.78% 8.30% 8.75% -
ROE 3.68% 3.71% 4.75% 4.43% 4.97% 6.02% 5.86% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.32 52.61 72.75 66.39 59.55 112.05 103.17 -9.86%
EPS 4.42 3.86 5.08 4.43 4.57 8.43 7.97 -9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.04 1.07 1.00 0.92 1.40 1.36 -2.06%
Adjusted Per Share Value based on latest NOSH - 832,189
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.91 17.99 16.58 15.13 13.56 12.02 9.24 12.67%
EPS 1.51 1.32 1.16 1.01 1.04 0.90 0.71 13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.3556 0.2438 0.228 0.2096 0.1502 0.1218 22.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.00 3.43 3.61 3.15 2.64 2.37 1.71 -
P/RPS 7.23 6.52 4.96 4.75 4.43 2.12 1.66 27.77%
P/EPS 90.50 88.86 71.06 71.11 57.77 28.11 21.46 27.09%
EY 1.11 1.13 1.41 1.41 1.73 3.56 4.66 -21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.30 3.37 3.15 2.87 1.69 1.26 17.57%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 20/11/12 21/11/11 22/11/10 23/11/09 -
Price 4.20 3.46 4.23 3.16 2.90 2.92 1.91 -
P/RPS 7.59 6.58 5.81 4.76 4.87 2.61 1.85 26.51%
P/EPS 95.02 89.64 83.27 71.33 63.46 34.64 23.96 25.79%
EY 1.05 1.12 1.20 1.40 1.58 2.89 4.17 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.33 3.95 3.16 3.15 2.09 1.40 16.49%

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