[QL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 141.68%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 816,175 3,263,830 2,479,403 1,587,385 778,473 3,012,026 2,198,296 -48.43%
PBT 51,178 255,321 199,428 121,610 50,367 260,511 198,922 -59.64%
Tax -7,522 -39,639 -29,844 -15,123 -6,072 -53,691 -40,613 -67.60%
NP 43,656 215,682 169,584 106,487 44,295 206,820 158,309 -57.73%
-
NP to SH 43,862 206,236 159,872 102,017 42,211 195,921 148,687 -55.78%
-
Tax Rate 14.70% 15.53% 14.96% 12.44% 12.06% 20.61% 20.42% -
Total Cost 772,519 3,048,148 2,309,819 1,480,898 734,178 2,805,206 2,039,987 -47.75%
-
Net Worth 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 1,722,821 5.47%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 73,009 - - - 90,473 37,452 -
Div Payout % - 35.40% - - - 46.18% 25.19% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 1,722,821 5.47%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 1,247,904 1,248,421 19.14%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.35% 6.61% 6.84% 6.71% 5.69% 6.87% 7.20% -
ROE 2.35% 11.45% 8.96% 5.80% 2.37% 11.21% 8.63% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.31 201.17 152.82 127.19 62.38 241.37 176.09 -56.72%
EPS 2.70 12.71 9.85 8.17 3.38 15.70 11.91 -62.92%
DPS 0.00 4.50 0.00 0.00 0.00 7.25 3.00 -
NAPS 1.15 1.11 1.10 1.41 1.43 1.40 1.38 -11.47%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.40 89.56 68.03 43.56 21.36 82.65 60.32 -48.42%
EPS 1.20 5.66 4.39 2.80 1.16 5.38 4.08 -55.87%
DPS 0.00 2.00 0.00 0.00 0.00 2.48 1.03 -
NAPS 0.512 0.4942 0.4897 0.4829 0.4897 0.4794 0.4727 5.48%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 6.00 5.09 4.35 3.97 4.94 4.56 4.36 -
P/RPS 11.93 2.53 2.85 3.12 7.92 1.89 2.48 185.78%
P/EPS 221.94 40.04 44.15 48.57 146.06 29.04 36.61 233.57%
EY 0.45 2.50 2.27 2.06 0.68 3.44 2.73 -70.03%
DY 0.00 0.88 0.00 0.00 0.00 1.59 0.69 -
P/NAPS 5.22 4.59 3.95 2.82 3.45 3.26 3.16 39.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 29/05/17 28/02/17 -
Price 6.18 5.32 4.95 3.98 4.95 4.96 4.45 -
P/RPS 12.28 2.64 3.24 3.13 7.94 2.05 2.53 187.50%
P/EPS 228.60 41.85 50.23 48.69 146.35 31.59 37.36 235.65%
EY 0.44 2.39 1.99 2.05 0.68 3.17 2.68 -70.11%
DY 0.00 0.85 0.00 0.00 0.00 1.46 0.67 -
P/NAPS 5.37 4.79 4.50 2.82 3.46 3.54 3.22 40.76%

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