[QL] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.39%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,081,856 1,951,477 1,687,212 1,382,849 1,410,574 1,240,947 1,091,215 11.35%
PBT 172,597 170,819 155,298 125,286 110,328 90,412 69,648 16.31%
Tax -33,319 -32,178 -27,243 -18,708 -11,211 -8,262 -8,220 26.24%
NP 139,278 138,641 128,055 106,578 99,117 82,150 61,428 14.60%
-
NP to SH 131,020 131,766 119,382 98,593 91,560 76,949 56,137 15.15%
-
Tax Rate 19.30% 18.84% 17.54% 14.93% 10.16% 9.14% 11.80% -
Total Cost 1,942,578 1,812,836 1,559,157 1,276,271 1,311,457 1,158,797 1,029,787 11.14%
-
Net Worth 857,046 789,853 394,007 476,847 401,400 220,083 279,369 20.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 37,449 34,739 29,378 23,019 14,297 16,059 - -
Div Payout % 28.58% 26.36% 24.61% 23.35% 15.62% 20.87% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 857,046 789,853 394,007 476,847 401,400 220,083 279,369 20.52%
NOSH 832,084 831,425 394,007 326,607 329,016 220,083 219,975 24.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.69% 7.10% 7.59% 7.71% 7.03% 6.62% 5.63% -
ROE 15.29% 16.68% 30.30% 20.68% 22.81% 34.96% 20.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 250.20 234.71 428.22 423.40 428.72 563.85 496.06 -10.77%
EPS 15.75 15.85 30.30 30.19 27.83 34.96 25.52 -7.72%
DPS 4.50 4.25 7.50 7.00 4.35 7.30 0.00 -
NAPS 1.03 0.95 1.00 1.46 1.22 1.00 1.27 -3.42%
Adjusted Per Share Value based on latest NOSH - 326,607
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.13 53.55 46.30 37.95 38.71 34.05 29.94 11.35%
EPS 3.60 3.62 3.28 2.71 2.51 2.11 1.54 15.18%
DPS 1.03 0.95 0.81 0.63 0.39 0.44 0.00 -
NAPS 0.2352 0.2167 0.1081 0.1308 0.1101 0.0604 0.0767 20.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.10 3.08 2.92 1.94 1.17 1.25 0.95 -
P/RPS 1.24 1.31 0.68 0.46 0.27 0.22 0.19 36.66%
P/EPS 19.69 19.43 9.64 6.43 4.20 3.58 3.72 31.97%
EY 5.08 5.15 10.38 15.56 23.78 27.97 26.86 -24.21%
DY 1.45 1.38 2.57 3.61 3.71 5.84 0.00 -
P/NAPS 3.01 3.24 2.92 1.33 0.96 1.25 0.75 26.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 09/02/07 -
Price 3.00 3.32 3.03 1.67 1.23 1.25 0.99 -
P/RPS 1.20 1.41 0.71 0.39 0.29 0.22 0.20 34.76%
P/EPS 19.05 20.95 10.00 5.53 4.42 3.58 3.88 30.33%
EY 5.25 4.77 10.00 18.08 22.62 27.97 25.78 -23.27%
DY 1.50 1.28 2.48 4.19 3.53 5.84 0.00 -
P/NAPS 2.91 3.49 3.03 1.14 1.01 1.25 0.78 24.51%

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