[QL] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 4.92%
YoY- 23.97%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 6,669,064 6,579,212 6,397,756 6,263,759 6,385,541 6,320,118 6,087,332 6.25%
PBT 654,298 626,252 545,536 480,831 491,090 474,694 432,424 31.69%
Tax -164,440 -160,490 -145,876 -118,929 -112,385 -108,826 -98,584 40.51%
NP 489,858 465,762 399,660 361,902 378,705 365,868 333,840 29.03%
-
NP to SH 452,094 430,902 371,232 346,821 364,672 352,650 329,696 23.35%
-
Tax Rate 25.13% 25.63% 26.74% 24.73% 22.88% 22.93% 22.80% -
Total Cost 6,179,205 6,113,450 5,998,096 5,901,857 6,006,836 5,954,250 5,753,492 4.86%
-
Net Worth 2,920,388 2,798,705 2,774,368 2,652,686 2,652,686 2,604,013 2,579,676 8.59%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 170,355 - - - -
Div Payout % - - - 49.12% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,920,388 2,798,705 2,774,368 2,652,686 2,652,686 2,604,013 2,579,676 8.59%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.35% 7.08% 6.25% 5.78% 5.93% 5.79% 5.48% -
ROE 15.48% 15.40% 13.38% 13.07% 13.75% 13.54% 12.78% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 274.03 270.34 262.89 257.38 262.38 259.70 250.13 6.25%
EPS 18.57 17.70 15.24 14.25 14.99 14.50 13.56 23.24%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.20 1.15 1.14 1.09 1.09 1.07 1.06 8.59%
Adjusted Per Share Value based on latest NOSH - 2,433,657
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 274.03 270.34 262.89 257.38 262.38 259.70 250.13 6.25%
EPS 18.57 17.70 15.24 14.25 14.99 14.50 13.56 23.24%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.20 1.15 1.14 1.09 1.09 1.07 1.06 8.59%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.71 5.46 5.36 5.81 5.51 4.98 5.20 -
P/RPS 2.08 2.02 2.04 2.26 2.10 1.92 2.08 0.00%
P/EPS 30.74 30.84 35.14 40.77 36.77 34.37 38.38 -13.72%
EY 3.25 3.24 2.85 2.45 2.72 2.91 2.61 15.69%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 4.76 4.75 4.70 5.33 5.06 4.65 4.91 -2.04%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 5.81 5.41 5.40 5.56 5.81 5.53 5.07 -
P/RPS 2.12 2.00 2.05 2.16 2.21 2.13 2.03 2.92%
P/EPS 31.28 30.55 35.40 39.01 38.77 38.16 37.42 -11.23%
EY 3.20 3.27 2.82 2.56 2.58 2.62 2.67 12.79%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 4.84 4.70 4.74 5.10 5.33 5.17 4.78 0.83%

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