[QL] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 0.86%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,986,670 1,847,006 1,504,838 1,389,753 1,357,347 1,163,236 1,037,595 11.42%
PBT 177,699 163,863 142,023 110,376 104,136 80,252 60,455 19.66%
Tax -35,301 -28,488 -22,953 -13,476 -10,544 -8,852 -7,344 29.87%
NP 142,398 135,375 119,070 96,900 93,592 71,400 53,111 17.84%
-
NP to SH 135,040 125,488 110,672 90,103 86,891 66,311 49,186 18.31%
-
Tax Rate 19.87% 17.39% 16.16% 12.21% 10.13% 11.03% 12.15% -
Total Cost 1,844,272 1,711,631 1,385,768 1,292,853 1,263,755 1,091,836 984,484 11.01%
-
Net Worth 839,635 765,528 390,641 441,738 382,711 220,042 261,800 21.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 37,449 34,739 29,378 23,019 14,297 16,059 8,098 29.04%
Div Payout % 27.73% 27.68% 26.55% 25.55% 16.45% 24.22% 16.47% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 839,635 765,528 390,641 441,738 382,711 220,042 261,800 21.41%
NOSH 831,322 832,095 390,641 327,214 329,923 220,042 220,000 24.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.17% 7.33% 7.91% 6.97% 6.90% 6.14% 5.12% -
ROE 16.08% 16.39% 28.33% 20.40% 22.70% 30.14% 18.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 238.98 221.97 385.22 424.72 411.41 528.64 471.63 -10.70%
EPS 16.24 15.08 28.33 27.54 26.34 30.14 22.36 -5.18%
DPS 4.50 4.17 7.52 7.00 4.33 7.30 3.68 3.40%
NAPS 1.01 0.92 1.00 1.35 1.16 1.00 1.19 -2.69%
Adjusted Per Share Value based on latest NOSH - 327,214
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.42 50.60 41.22 38.07 37.18 31.87 28.42 11.42%
EPS 3.70 3.44 3.03 2.47 2.38 1.82 1.35 18.28%
DPS 1.03 0.95 0.80 0.63 0.39 0.44 0.22 29.31%
NAPS 0.23 0.2097 0.107 0.121 0.1048 0.0603 0.0717 21.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.14 3.18 1.98 1.48 1.33 1.17 0.89 -
P/RPS 1.31 1.43 0.51 0.35 0.32 0.22 0.19 37.91%
P/EPS 19.33 21.09 6.99 5.37 5.05 3.88 3.98 30.10%
EY 5.17 4.74 14.31 18.61 19.80 25.76 25.12 -23.14%
DY 1.43 1.31 3.80 4.73 3.26 6.24 4.14 -16.22%
P/NAPS 3.11 3.46 1.98 1.10 1.15 1.17 0.75 26.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 22/08/11 23/08/10 24/08/09 26/08/08 20/08/07 15/09/06 -
Price 3.27 2.98 2.30 1.62 1.37 1.11 0.90 -
P/RPS 1.37 1.34 0.60 0.38 0.33 0.21 0.19 38.95%
P/EPS 20.13 19.76 8.12 5.88 5.20 3.68 4.03 30.71%
EY 4.97 5.06 12.32 17.00 19.22 27.15 24.84 -23.50%
DY 1.38 1.40 3.27 4.32 3.16 6.58 4.09 -16.54%
P/NAPS 3.24 3.24 2.30 1.20 1.18 1.11 0.76 27.30%

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