[QL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -78.07%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 3,012,026 2,198,296 1,399,233 669,536 2,853,924 2,083,707 1,345,706 71.02%
PBT 260,511 198,922 123,506 52,795 249,481 200,005 123,463 64.43%
Tax -53,691 -40,613 -26,323 -11,506 -47,720 -39,342 -26,911 58.41%
NP 206,820 158,309 97,183 41,289 201,761 160,663 96,552 66.09%
-
NP to SH 195,921 148,687 92,649 42,125 192,079 153,944 96,088 60.72%
-
Tax Rate 20.61% 20.42% 21.31% 21.79% 19.13% 19.67% 21.80% -
Total Cost 2,805,206 2,039,987 1,302,050 628,247 2,652,163 1,923,044 1,249,154 71.40%
-
Net Worth 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 10.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 90,473 37,452 - - 53,025 - - -
Div Payout % 46.18% 25.19% - - 27.61% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 10.81%
NOSH 1,247,904 1,248,421 1,248,638 1,246,301 1,247,660 1,248,532 1,247,896 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.87% 7.20% 6.95% 6.17% 7.07% 7.71% 7.17% -
ROE 11.21% 8.63% 5.62% 2.56% 12.03% 9.71% 6.42% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 241.37 176.09 112.06 53.72 228.74 166.89 107.84 71.02%
EPS 15.70 11.91 7.42 3.38 15.39 12.33 7.70 60.72%
DPS 7.25 3.00 0.00 0.00 4.25 0.00 0.00 -
NAPS 1.40 1.38 1.32 1.32 1.28 1.27 1.20 10.81%
Adjusted Per Share Value based on latest NOSH - 1,246,301
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 123.77 90.33 57.50 27.51 117.27 85.62 55.30 71.02%
EPS 8.05 6.11 3.81 1.73 7.89 6.33 3.95 60.67%
DPS 3.72 1.54 0.00 0.00 2.18 0.00 0.00 -
NAPS 0.7179 0.7079 0.6773 0.676 0.6562 0.6515 0.6153 10.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.56 4.36 4.43 4.37 4.35 4.29 4.00 -
P/RPS 1.89 2.48 3.95 8.13 1.90 2.57 3.71 -36.18%
P/EPS 29.04 36.61 59.70 129.29 28.26 34.79 51.95 -32.11%
EY 3.44 2.73 1.67 0.77 3.54 2.87 1.92 47.46%
DY 1.59 0.69 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 3.26 3.16 3.36 3.31 3.40 3.38 3.33 -1.40%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 21/11/16 24/08/16 30/05/16 25/02/16 20/11/15 -
Price 4.96 4.45 4.40 4.38 4.43 4.50 4.20 -
P/RPS 2.05 2.53 3.93 8.15 1.94 2.70 3.89 -34.73%
P/EPS 31.59 37.36 59.30 129.59 28.78 36.50 54.55 -30.50%
EY 3.17 2.68 1.69 0.77 3.48 2.74 1.83 44.18%
DY 1.46 0.67 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 3.54 3.22 3.33 3.32 3.46 3.54 3.50 0.75%

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