[QL] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -3.25%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,620,384 3,472,860 3,264,700 3,263,830 3,305,870 3,174,770 3,113,892 10.53%
PBT 281,522 236,354 204,712 255,321 265,904 243,220 201,468 24.91%
Tax -40,946 -26,070 -30,088 -39,639 -39,792 -30,246 -24,288 41.51%
NP 240,576 210,284 174,624 215,682 226,112 212,974 177,180 22.55%
-
NP to SH 231,354 208,758 175,448 206,236 213,162 204,034 168,844 23.29%
-
Tax Rate 14.54% 11.03% 14.70% 15.53% 14.96% 12.44% 12.06% -
Total Cost 3,379,808 3,262,576 3,090,076 3,048,148 3,079,758 2,961,796 2,936,712 9.79%
-
Net Worth 1,914,476 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 4.77%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 73,009 - - - -
Div Payout % - - - 35.40% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,914,476 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 4.77%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 19.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.65% 6.06% 5.35% 6.61% 6.84% 6.71% 5.69% -
ROE 12.08% 3.45% 9.40% 11.45% 11.94% 11.59% 9.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 223.14 214.05 201.22 201.17 203.76 254.38 249.50 -7.15%
EPS 14.25 12.86 10.80 12.71 13.13 16.34 13.52 3.55%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.18 3.73 1.15 1.11 1.10 1.41 1.43 -11.99%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 99.34 95.29 89.58 89.56 90.71 87.11 85.44 10.54%
EPS 6.35 5.73 4.81 5.66 5.85 5.60 4.63 23.37%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.5253 1.6606 0.512 0.4942 0.4897 0.4829 0.4897 4.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.81 6.83 6.00 5.09 4.35 3.97 4.94 -
P/RPS 3.05 3.19 2.98 2.53 2.13 1.56 1.98 33.27%
P/EPS 47.76 53.08 55.48 40.04 33.11 24.28 36.51 19.55%
EY 2.09 1.88 1.80 2.50 3.02 4.12 2.74 -16.47%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 5.77 1.83 5.22 4.59 3.95 2.82 3.45 40.76%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 -
Price 6.90 7.21 6.18 5.32 4.95 3.98 4.95 -
P/RPS 3.09 3.37 3.07 2.64 2.43 1.56 1.98 34.43%
P/EPS 48.39 56.04 57.15 41.85 37.68 24.34 36.59 20.42%
EY 2.07 1.78 1.75 2.39 2.65 4.11 2.73 -16.80%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 5.85 1.93 5.37 4.79 4.50 2.82 3.46 41.78%

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