[QL] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.95%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,043,936 1,903,466 1,606,396 1,335,300 1,441,200 1,178,980 1,066,826 11.43%
PBT 178,133 168,820 150,915 113,826 110,013 85,322 63,631 18.69%
Tax -35,218 -31,329 -24,935 -14,881 -11,500 -8,605 -7,876 28.32%
NP 142,915 137,491 125,980 98,945 98,513 76,717 55,755 16.96%
-
NP to SH 133,905 130,481 117,633 90,961 91,420 71,526 50,907 17.47%
-
Tax Rate 19.77% 18.56% 16.52% 13.07% 10.45% 10.09% 12.38% -
Total Cost 1,901,021 1,765,975 1,480,416 1,236,355 1,342,687 1,102,263 1,011,071 11.08%
-
Net Worth 832,189 765,009 391,553 444,465 384,740 220,021 261,816 21.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 37,449 34,739 29,378 23,019 14,297 16,059 - -
Div Payout % 27.97% 26.62% 24.98% 25.31% 15.64% 22.45% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 832,189 765,009 391,553 444,465 384,740 220,021 261,816 21.23%
NOSH 832,189 831,531 391,553 326,813 328,838 220,021 220,014 24.79%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.99% 7.22% 7.84% 7.41% 6.84% 6.51% 5.23% -
ROE 16.09% 17.06% 30.04% 20.47% 23.76% 32.51% 19.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 245.61 228.91 410.26 408.58 438.27 535.85 484.89 -10.70%
EPS 16.09 15.69 30.04 27.83 27.80 32.51 23.14 -5.87%
DPS 4.50 4.18 7.50 7.00 4.35 7.30 0.00 -
NAPS 1.00 0.92 1.00 1.36 1.17 1.00 1.19 -2.85%
Adjusted Per Share Value based on latest NOSH - 326,813
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.99 52.14 44.00 36.58 39.48 32.30 29.22 11.43%
EPS 3.67 3.57 3.22 2.49 2.50 1.96 1.39 17.54%
DPS 1.03 0.95 0.80 0.63 0.39 0.44 0.00 -
NAPS 0.228 0.2096 0.1073 0.1218 0.1054 0.0603 0.0717 21.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.15 2.64 2.37 1.71 1.31 1.17 0.89 -
P/RPS 1.28 1.15 0.58 0.42 0.30 0.22 0.18 38.63%
P/EPS 19.58 16.82 7.89 6.14 4.71 3.60 3.85 31.10%
EY 5.11 5.94 12.68 16.28 21.22 27.79 26.00 -23.73%
DY 1.43 1.58 3.17 4.09 3.32 6.24 0.00 -
P/NAPS 3.15 2.87 2.37 1.26 1.12 1.17 0.75 26.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 22/11/10 23/11/09 19/11/08 19/12/07 24/11/06 -
Price 3.16 2.90 2.92 1.91 1.17 1.22 0.92 -
P/RPS 1.29 1.27 0.71 0.47 0.27 0.23 0.19 37.56%
P/EPS 19.64 18.48 9.72 6.86 4.21 3.75 3.98 30.44%
EY 5.09 5.41 10.29 14.57 23.76 26.65 25.15 -23.35%
DY 1.42 1.44 2.57 3.66 3.72 5.98 0.00 -
P/NAPS 3.16 3.15 2.92 1.40 1.00 1.22 0.77 26.50%

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