[QL] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 6.29%
YoY- 29.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,284,123 2,043,936 1,903,466 1,606,396 1,335,300 1,441,200 1,178,980 11.64%
PBT 179,707 178,133 168,820 150,915 113,826 110,013 85,322 13.20%
Tax -35,095 -35,218 -31,329 -24,935 -14,881 -11,500 -8,605 26.37%
NP 144,612 142,915 137,491 125,980 98,945 98,513 76,717 11.13%
-
NP to SH 140,733 133,905 130,481 117,633 90,961 91,420 71,526 11.92%
-
Tax Rate 19.53% 19.77% 18.56% 16.52% 13.07% 10.45% 10.09% -
Total Cost 2,139,511 1,901,021 1,765,975 1,480,416 1,236,355 1,342,687 1,102,263 11.67%
-
Net Worth 831,830 832,189 765,009 391,553 444,465 384,740 220,021 24.78%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 37,480 37,449 34,739 29,378 23,019 14,297 16,059 15.15%
Div Payout % 26.63% 27.97% 26.62% 24.98% 25.31% 15.64% 22.45% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 831,830 832,189 765,009 391,553 444,465 384,740 220,021 24.78%
NOSH 831,830 832,189 831,531 391,553 326,813 328,838 220,021 24.78%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.33% 6.99% 7.22% 7.84% 7.41% 6.84% 6.51% -
ROE 16.92% 16.09% 17.06% 30.04% 20.47% 23.76% 32.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 274.59 245.61 228.91 410.26 408.58 438.27 535.85 -10.53%
EPS 16.92 16.09 15.69 30.04 27.83 27.80 32.51 -10.30%
DPS 4.50 4.50 4.18 7.50 7.00 4.35 7.30 -7.73%
NAPS 1.00 1.00 0.92 1.00 1.36 1.17 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 391,553
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 62.57 55.99 52.14 44.00 36.58 39.48 32.30 11.63%
EPS 3.86 3.67 3.57 3.22 2.49 2.50 1.96 11.94%
DPS 1.03 1.03 0.95 0.80 0.63 0.39 0.44 15.21%
NAPS 0.2279 0.228 0.2096 0.1073 0.1218 0.1054 0.0603 24.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.61 3.15 2.64 2.37 1.71 1.31 1.17 -
P/RPS 1.31 1.28 1.15 0.58 0.42 0.30 0.22 34.59%
P/EPS 21.34 19.58 16.82 7.89 6.14 4.71 3.60 34.49%
EY 4.69 5.11 5.94 12.68 16.28 21.22 27.79 -25.64%
DY 1.25 1.43 1.58 3.17 4.09 3.32 6.24 -23.48%
P/NAPS 3.61 3.15 2.87 2.37 1.26 1.12 1.17 20.63%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 20/11/12 21/11/11 22/11/10 23/11/09 19/11/08 19/12/07 -
Price 4.23 3.16 2.90 2.92 1.91 1.17 1.22 -
P/RPS 1.54 1.29 1.27 0.71 0.47 0.27 0.23 37.24%
P/EPS 25.00 19.64 18.48 9.72 6.86 4.21 3.75 37.14%
EY 4.00 5.09 5.41 10.29 14.57 23.76 26.65 -27.07%
DY 1.06 1.42 1.44 2.57 3.66 3.72 5.98 -25.03%
P/NAPS 4.23 3.16 3.15 2.92 1.40 1.00 1.22 23.00%

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