[QL] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 10.82%
YoY- 8.53%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,132,130 3,972,852 3,613,321 3,620,384 3,472,860 3,264,700 3,263,830 17.01%
PBT 292,982 248,644 272,318 281,522 236,354 204,712 255,321 9.59%
Tax -54,558 -51,284 -46,888 -40,946 -26,070 -30,088 -39,639 23.71%
NP 238,424 197,360 225,430 240,576 210,284 174,624 215,682 6.90%
-
NP to SH 240,466 202,204 216,743 231,354 208,758 175,448 206,236 10.76%
-
Tax Rate 18.62% 20.63% 17.22% 14.54% 11.03% 14.70% 15.53% -
Total Cost 3,893,706 3,775,492 3,387,891 3,379,808 3,262,576 3,090,076 3,048,148 17.71%
-
Net Worth 1,979,374 1,995,598 1,946,925 1,914,476 6,051,693 1,865,803 1,800,906 6.49%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 73,009 - - - 73,009 -
Div Payout % - - 33.68% - - - 35.40% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,979,374 1,995,598 1,946,925 1,914,476 6,051,693 1,865,803 1,800,906 6.49%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.77% 4.97% 6.24% 6.65% 6.06% 5.35% 6.61% -
ROE 12.15% 10.13% 11.13% 12.08% 3.45% 9.40% 11.45% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 254.69 244.87 222.71 223.14 214.05 201.22 201.17 17.01%
EPS 14.82 12.48 13.36 14.25 12.86 10.80 12.71 10.77%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.22 1.23 1.20 1.18 3.73 1.15 1.11 6.49%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 113.38 109.01 99.15 99.34 95.29 89.58 89.56 17.00%
EPS 6.60 5.55 5.95 6.35 5.73 4.81 5.66 10.77%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.5431 0.5476 0.5342 0.5253 1.6606 0.512 0.4942 6.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.21 6.84 6.88 6.81 6.83 6.00 5.09 -
P/RPS 2.83 2.79 3.09 3.05 3.19 2.98 2.53 7.74%
P/EPS 48.65 54.88 51.50 47.76 53.08 55.48 40.04 13.85%
EY 2.06 1.82 1.94 2.09 1.88 1.80 2.50 -12.09%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.88 -
P/NAPS 5.91 5.56 5.73 5.77 1.83 5.22 4.59 18.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 30/05/19 28/02/19 26/11/18 27/08/18 24/05/18 -
Price 7.25 6.90 6.80 6.90 7.21 6.18 5.32 -
P/RPS 2.85 2.82 3.05 3.09 3.37 3.07 2.64 5.23%
P/EPS 48.92 55.36 50.90 48.39 56.04 57.15 41.85 10.95%
EY 2.04 1.81 1.96 2.07 1.78 1.75 2.39 -10.00%
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.85 -
P/NAPS 5.94 5.61 5.67 5.85 1.93 5.37 4.79 15.41%

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