[QL] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.44%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 770,217 664,848 606,874 562,462 498,163 502,766 413,024 10.93%
PBT 49,476 58,775 47,487 42,031 41,917 40,453 34,909 5.97%
Tax -8,378 -11,499 -6,678 -9,751 -8,022 -7,087 -7,214 2.52%
NP 41,098 47,276 40,809 32,280 33,895 33,366 27,695 6.79%
-
NP to SH 38,135 47,553 38,610 31,991 31,194 31,552 26,441 6.28%
-
Tax Rate 16.93% 19.56% 14.06% 23.20% 19.14% 17.52% 20.67% -
Total Cost 729,119 617,572 566,065 530,182 464,268 469,400 385,329 11.20%
-
Net Worth 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 501,399 21.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 53,049 - 41,967 37,480 37,449 34,739 29,378 10.34%
Div Payout % 139.11% - 108.70% 117.16% 120.05% 110.10% 111.11% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,597,733 1,435,901 1,330,965 832,909 815,574 760,190 501,399 21.28%
NOSH 1,248,229 1,248,609 1,199,068 832,909 832,219 817,409 391,718 21.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.34% 7.11% 6.72% 5.74% 6.80% 6.64% 6.71% -
ROE 2.39% 3.31% 2.90% 3.84% 3.82% 4.15% 5.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.70 53.25 50.61 67.53 59.86 61.51 105.44 -8.53%
EPS 3.06 3.81 3.22 2.79 3.75 3.86 6.75 -12.34%
DPS 4.25 0.00 3.50 4.50 4.50 4.25 7.50 -9.02%
NAPS 1.28 1.15 1.11 1.00 0.98 0.93 1.28 0.00%
Adjusted Per Share Value based on latest NOSH - 832,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.10 18.21 16.62 15.41 13.65 13.77 11.31 10.94%
EPS 1.04 1.30 1.06 0.88 0.85 0.86 0.72 6.31%
DPS 1.45 0.00 1.15 1.03 1.03 0.95 0.80 10.40%
NAPS 0.4377 0.3933 0.3646 0.2282 0.2234 0.2082 0.1374 21.27%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.35 3.92 3.24 3.02 3.25 3.10 1.73 -
P/RPS 7.05 7.36 6.40 4.47 5.43 5.04 1.64 27.48%
P/EPS 142.38 102.93 100.62 78.63 86.71 80.31 25.63 33.04%
EY 0.70 0.97 0.99 1.27 1.15 1.25 3.90 -24.87%
DY 0.98 0.00 1.08 1.49 1.38 1.37 4.34 -21.94%
P/NAPS 3.40 3.41 2.92 3.02 3.32 3.33 1.35 16.62%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 23/05/11 24/05/10 -
Price 4.43 4.05 3.20 3.36 3.16 3.34 1.86 -
P/RPS 7.18 7.61 6.32 4.98 5.28 5.43 1.76 26.37%
P/EPS 145.00 106.34 99.38 87.48 84.31 86.53 27.56 31.84%
EY 0.69 0.94 1.01 1.14 1.19 1.16 3.63 -24.15%
DY 0.96 0.00 1.09 1.34 1.42 1.27 4.03 -21.24%
P/NAPS 3.46 3.52 2.88 3.36 3.22 3.59 1.45 15.58%

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