[QL] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -6.42%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,931,061 2,798,466 2,678,144 2,853,924 2,778,276 2,691,412 2,621,188 7.69%
PBT 265,229 247,012 211,180 249,481 266,673 246,926 211,164 16.33%
Tax -54,150 -52,646 -46,024 -47,720 -52,456 -53,822 -44,264 14.31%
NP 211,078 194,366 165,156 201,761 214,217 193,104 166,900 16.86%
-
NP to SH 198,249 185,298 168,500 192,079 205,258 192,176 163,700 13.55%
-
Tax Rate 20.42% 21.31% 21.79% 19.13% 19.67% 21.80% 20.96% -
Total Cost 2,719,982 2,604,100 2,512,988 2,652,163 2,564,058 2,498,308 2,454,288 7.05%
-
Net Worth 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 10.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 49,936 - - 53,025 - - - -
Div Payout % 25.19% - - 27.61% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 10.99%
NOSH 1,248,421 1,248,638 1,246,301 1,247,660 1,248,531 1,247,896 1,247,713 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.20% 6.95% 6.17% 7.07% 7.71% 7.17% 6.37% -
ROE 11.51% 11.24% 10.24% 12.03% 12.94% 12.83% 11.12% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 234.78 224.12 214.89 228.74 222.52 215.68 210.08 7.65%
EPS 15.88 14.84 13.52 15.39 16.44 15.40 13.12 13.50%
DPS 4.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.32 1.28 1.27 1.20 1.18 10.94%
Adjusted Per Share Value based on latest NOSH - 1,248,229
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 120.44 114.99 110.05 117.27 114.16 110.59 107.71 7.69%
EPS 8.15 7.61 6.92 7.89 8.43 7.90 6.73 13.54%
DPS 2.05 0.00 0.00 2.18 0.00 0.00 0.00 -
NAPS 0.7079 0.6773 0.676 0.6562 0.6515 0.6153 0.605 10.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.36 4.43 4.37 4.35 4.29 4.00 3.95 -
P/RPS 1.86 1.98 2.03 1.90 1.93 1.85 1.88 -0.70%
P/EPS 27.46 29.85 32.32 28.26 26.09 25.97 30.11 -5.93%
EY 3.64 3.35 3.09 3.54 3.83 3.85 3.32 6.29%
DY 0.92 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 3.16 3.36 3.31 3.40 3.38 3.33 3.35 -3.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 24/08/16 30/05/16 25/02/16 20/11/15 26/08/15 -
Price 4.45 4.40 4.38 4.43 4.50 4.20 3.89 -
P/RPS 1.90 1.96 2.04 1.94 2.02 1.95 1.85 1.78%
P/EPS 28.02 29.65 32.40 28.78 27.37 27.27 29.65 -3.68%
EY 3.57 3.37 3.09 3.48 3.65 3.67 3.37 3.90%
DY 0.90 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 3.22 3.33 3.32 3.46 3.54 3.50 3.30 -1.61%

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