[QL] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 5.21%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,903,466 1,606,396 1,335,300 1,441,200 1,178,980 1,066,826 989,274 11.51%
PBT 168,820 150,915 113,826 110,013 85,322 63,631 56,020 20.17%
Tax -31,329 -24,935 -14,881 -11,500 -8,605 -7,876 -9,422 22.15%
NP 137,491 125,980 98,945 98,513 76,717 55,755 46,598 19.75%
-
NP to SH 130,481 117,633 90,961 91,420 71,526 50,907 45,534 19.17%
-
Tax Rate 18.56% 16.52% 13.07% 10.45% 10.09% 12.38% 16.82% -
Total Cost 1,765,975 1,480,416 1,236,355 1,342,687 1,102,263 1,011,071 942,676 11.02%
-
Net Worth 765,009 391,553 444,465 384,740 220,021 261,816 149,978 31.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 34,739 29,378 23,019 14,297 16,059 - 8,098 27.45%
Div Payout % 26.62% 24.98% 25.31% 15.64% 22.45% - 17.79% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 765,009 391,553 444,465 384,740 220,021 261,816 149,978 31.18%
NOSH 831,531 391,553 326,813 328,838 220,021 220,014 149,978 33.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.22% 7.84% 7.41% 6.84% 6.51% 5.23% 4.71% -
ROE 17.06% 30.04% 20.47% 23.76% 32.51% 19.44% 30.36% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 228.91 410.26 408.58 438.27 535.85 484.89 659.61 -16.16%
EPS 15.69 30.04 27.83 27.80 32.51 23.14 30.36 -10.41%
DPS 4.18 7.50 7.00 4.35 7.30 0.00 5.40 -4.17%
NAPS 0.92 1.00 1.36 1.17 1.00 1.19 1.00 -1.37%
Adjusted Per Share Value based on latest NOSH - 328,838
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 52.23 44.08 36.64 39.55 32.35 29.27 27.15 11.51%
EPS 3.58 3.23 2.50 2.51 1.96 1.40 1.25 19.15%
DPS 0.95 0.81 0.63 0.39 0.44 0.00 0.22 27.59%
NAPS 0.2099 0.1074 0.122 0.1056 0.0604 0.0718 0.0412 31.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.64 2.37 1.71 1.31 1.17 0.89 1.03 -
P/RPS 1.15 0.58 0.42 0.30 0.22 0.18 0.16 38.89%
P/EPS 16.82 7.89 6.14 4.71 3.60 3.85 3.39 30.58%
EY 5.94 12.68 16.28 21.22 27.79 26.00 29.48 -23.42%
DY 1.58 3.17 4.09 3.32 6.24 0.00 5.24 -18.10%
P/NAPS 2.87 2.37 1.26 1.12 1.17 0.75 1.03 18.61%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 22/11/05 -
Price 2.90 2.92 1.91 1.17 1.22 0.92 0.83 -
P/RPS 1.27 0.71 0.47 0.27 0.23 0.19 0.13 46.18%
P/EPS 18.48 9.72 6.86 4.21 3.75 3.98 2.73 37.51%
EY 5.41 10.29 14.57 23.76 26.65 25.15 36.58 -27.26%
DY 1.44 2.57 3.66 3.72 5.98 0.00 6.51 -22.22%
P/NAPS 3.15 2.92 1.40 1.00 1.22 0.77 0.83 24.88%

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