[QL] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1.49%
YoY- 21.09%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,412,871 2,081,856 1,951,477 1,687,212 1,382,849 1,410,574 1,240,947 11.70%
PBT 198,312 172,597 170,819 155,298 125,286 110,328 90,412 13.97%
Tax -39,586 -33,319 -32,178 -27,243 -18,708 -11,211 -8,262 29.80%
NP 158,726 139,278 138,641 128,055 106,578 99,117 82,150 11.59%
-
NP to SH 153,810 131,020 131,766 119,382 98,593 91,560 76,949 12.22%
-
Tax Rate 19.96% 19.30% 18.84% 17.54% 14.93% 10.16% 9.14% -
Total Cost 2,254,145 1,942,578 1,812,836 1,559,157 1,276,271 1,311,457 1,158,797 11.71%
-
Net Worth 923,888 857,046 789,853 394,007 476,847 401,400 220,083 26.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 37,480 37,449 34,739 29,378 23,019 14,297 16,059 15.15%
Div Payout % 24.37% 28.58% 26.36% 24.61% 23.35% 15.62% 20.87% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 923,888 857,046 789,853 394,007 476,847 401,400 220,083 26.98%
NOSH 832,332 832,084 831,425 394,007 326,607 329,016 220,083 24.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.58% 6.69% 7.10% 7.59% 7.71% 7.03% 6.62% -
ROE 16.65% 15.29% 16.68% 30.30% 20.68% 22.81% 34.96% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 289.89 250.20 234.71 428.22 423.40 428.72 563.85 -10.48%
EPS 18.48 15.75 15.85 30.30 30.19 27.83 34.96 -10.07%
DPS 4.50 4.50 4.25 7.50 7.00 4.35 7.30 -7.73%
NAPS 1.11 1.03 0.95 1.00 1.46 1.22 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 394,007
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 66.10 57.03 53.46 46.22 37.88 38.64 33.99 11.71%
EPS 4.21 3.59 3.61 3.27 2.70 2.51 2.11 12.19%
DPS 1.03 1.03 0.95 0.80 0.63 0.39 0.44 15.21%
NAPS 0.2531 0.2348 0.2164 0.1079 0.1306 0.11 0.0603 26.97%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.07 3.10 3.08 2.92 1.94 1.17 1.25 -
P/RPS 1.40 1.24 1.31 0.68 0.46 0.27 0.22 36.09%
P/EPS 22.02 19.69 19.43 9.64 6.43 4.20 3.58 35.32%
EY 4.54 5.08 5.15 10.38 15.56 23.78 27.97 -26.12%
DY 1.11 1.45 1.38 2.57 3.61 3.71 5.84 -24.15%
P/NAPS 3.67 3.01 3.24 2.92 1.33 0.96 1.25 19.64%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 22/02/13 21/02/12 24/02/11 22/02/10 16/02/09 21/02/08 -
Price 2.86 3.00 3.32 3.03 1.67 1.23 1.25 -
P/RPS 0.99 1.20 1.41 0.71 0.39 0.29 0.22 28.46%
P/EPS 15.48 19.05 20.95 10.00 5.53 4.42 3.58 27.60%
EY 6.46 5.25 4.77 10.00 18.08 22.62 27.97 -21.65%
DY 1.57 1.50 1.28 2.48 4.19 3.53 5.84 -19.64%
P/NAPS 2.58 2.91 3.49 3.03 1.14 1.01 1.25 12.82%

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