[QL] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.76%
YoY- 7.61%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,709,508 2,531,203 2,231,429 1,986,670 1,847,006 1,504,838 1,389,753 11.76%
PBT 248,433 210,376 174,820 177,699 163,863 142,023 110,376 14.47%
Tax -50,642 -38,707 -34,479 -35,301 -28,488 -22,953 -13,476 24.67%
NP 197,791 171,669 140,341 142,398 135,375 119,070 96,900 12.62%
-
NP to SH 192,271 165,836 135,342 135,040 125,488 110,672 90,103 13.45%
-
Tax Rate 20.38% 18.40% 19.72% 19.87% 17.39% 16.16% 12.21% -
Total Cost 2,511,717 2,359,534 2,091,088 1,844,272 1,711,631 1,385,768 1,292,853 11.69%
-
Net Worth 1,472,301 1,299,388 832,119 839,635 765,528 390,641 441,738 22.20%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 41,967 37,480 37,449 34,739 29,378 23,019 -
Div Payout % - 25.31% 27.69% 27.73% 27.68% 26.55% 25.55% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,472,301 1,299,388 832,119 839,635 765,528 390,641 441,738 22.20%
NOSH 1,247,713 1,249,411 832,119 831,322 832,095 390,641 327,214 24.97%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.30% 6.78% 6.29% 7.17% 7.33% 7.91% 6.97% -
ROE 13.06% 12.76% 16.26% 16.08% 16.39% 28.33% 20.40% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 217.16 202.59 268.16 238.98 221.97 385.22 424.72 -10.57%
EPS 15.41 13.27 16.26 16.24 15.08 28.33 27.54 -9.21%
DPS 0.00 3.36 4.50 4.50 4.17 7.52 7.00 -
NAPS 1.18 1.04 1.00 1.01 0.92 1.00 1.35 -2.21%
Adjusted Per Share Value based on latest NOSH - 831,322
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.22 69.34 61.13 54.42 50.60 41.22 38.07 11.76%
EPS 5.27 4.54 3.71 3.70 3.44 3.03 2.47 13.45%
DPS 0.00 1.15 1.03 1.03 0.95 0.80 0.63 -
NAPS 0.4033 0.3559 0.2279 0.23 0.2097 0.107 0.121 22.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.95 3.25 3.12 3.14 3.18 1.98 1.48 -
P/RPS 1.82 1.60 1.16 1.31 1.43 0.51 0.35 31.60%
P/EPS 25.63 24.49 19.18 19.33 21.09 6.99 5.37 29.74%
EY 3.90 4.08 5.21 5.17 4.74 14.31 18.61 -22.92%
DY 0.00 1.03 1.44 1.43 1.31 3.80 4.73 -
P/NAPS 3.35 3.13 3.12 3.11 3.46 1.98 1.10 20.38%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 21/08/14 22/08/13 23/08/12 22/08/11 23/08/10 24/08/09 -
Price 3.89 3.40 3.36 3.27 2.98 2.30 1.62 -
P/RPS 1.79 1.68 1.25 1.37 1.34 0.60 0.38 29.45%
P/EPS 25.24 25.62 20.66 20.13 19.76 8.12 5.88 27.46%
EY 3.96 3.90 4.84 4.97 5.06 12.32 17.00 -21.55%
DY 0.00 0.99 1.34 1.38 1.40 3.27 4.32 -
P/NAPS 3.30 3.27 3.36 3.24 3.24 2.30 1.20 18.35%

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