[QL] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -78.74%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,373,413 3,159,610 2,048,238 970,149 4,152,830 3,173,414 2,066,065 64.78%
PBT 432,556 286,270 177,722 80,402 306,939 244,141 146,491 105.68%
Tax -107,373 -79,055 -51,029 -26,480 -67,972 -49,954 -27,279 149.08%
NP 325,183 207,215 126,693 53,922 238,967 194,187 119,212 95.10%
-
NP to SH 311,397 197,335 120,999 50,869 239,323 196,354 120,233 88.48%
-
Tax Rate 24.82% 27.62% 28.71% 32.93% 22.15% 20.46% 18.62% -
Total Cost 4,048,230 2,952,395 1,921,545 916,227 3,913,863 2,979,227 1,946,853 62.84%
-
Net Worth 2,311,974 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 10.89%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 85,177 - - - 73,009 - - -
Div Payout % 27.35% - - - 30.51% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,311,974 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 10.89%
NOSH 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 31.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.44% 6.56% 6.19% 5.56% 5.75% 6.12% 5.77% -
ROE 13.47% 9.01% 5.57% 2.38% 11.90% 9.53% 6.07% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 179.71 129.83 126.24 59.80 255.96 195.60 127.34 25.79%
EPS 12.80 8.11 7.46 3.14 14.75 12.10 7.41 43.91%
DPS 3.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.95 0.90 1.34 1.32 1.24 1.27 1.22 -15.34%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 179.71 129.83 84.16 39.86 170.64 130.40 84.90 64.78%
EPS 12.80 8.11 4.97 2.09 9.83 8.07 4.94 88.54%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.95 0.90 0.8933 0.88 0.8267 0.8467 0.8133 10.90%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 6.06 5.80 9.82 9.60 7.40 8.13 7.21 -
P/RPS 3.37 4.47 7.78 16.05 2.89 4.16 5.66 -29.20%
P/EPS 47.36 71.53 131.67 306.19 50.17 67.18 97.29 -38.09%
EY 2.11 1.40 0.76 0.33 1.99 1.49 1.03 61.22%
DY 0.58 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 6.38 6.44 7.33 7.27 5.97 6.40 5.91 5.22%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 26/08/20 29/06/20 27/02/20 29/11/19 -
Price 6.18 6.09 6.14 9.63 9.50 8.30 7.25 -
P/RPS 3.44 4.69 4.86 16.10 3.71 4.24 5.69 -28.47%
P/EPS 48.30 75.11 82.33 307.14 64.40 68.58 97.83 -37.50%
EY 2.07 1.33 1.21 0.33 1.55 1.46 1.02 60.22%
DY 0.57 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 6.51 6.77 4.58 7.30 7.66 6.54 5.94 6.29%

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