[QL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 62.48%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,345,706 655,297 2,707,767 2,042,919 1,310,097 635,556 2,457,186 -33.03%
PBT 123,463 52,791 245,975 187,200 112,590 50,333 203,767 -28.37%
Tax -26,911 -11,066 -50,035 -38,536 -22,940 -10,158 -37,013 -19.12%
NP 96,552 41,725 195,940 148,664 89,650 40,175 166,754 -30.50%
-
NP to SH 96,088 40,925 191,400 143,847 88,530 40,356 159,929 -28.77%
-
Tax Rate 21.80% 20.96% 20.34% 20.59% 20.37% 20.18% 18.16% -
Total Cost 1,249,154 613,572 2,511,827 1,894,255 1,220,447 595,381 2,290,432 -33.22%
-
Net Worth 1,497,475 1,472,301 1,422,536 1,359,378 1,297,852 1,299,388 1,287,318 10.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 40,591 -
Div Payout % - - - - - - 25.38% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,497,475 1,472,301 1,422,536 1,359,378 1,297,852 1,299,388 1,287,318 10.59%
NOSH 1,247,896 1,247,713 1,247,838 1,247,062 1,247,934 1,249,411 1,159,746 5.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.17% 6.37% 7.24% 7.28% 6.84% 6.32% 6.79% -
ROE 6.42% 2.78% 13.45% 10.58% 6.82% 3.11% 12.42% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.84 52.52 217.00 165.31 104.98 50.87 211.87 -36.22%
EPS 7.70 3.28 15.34 11.64 7.09 3.23 13.79 -32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.20 1.18 1.14 1.10 1.04 1.04 1.11 5.32%
Adjusted Per Share Value based on latest NOSH - 1,247,062
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.30 26.93 111.26 83.94 53.83 26.12 100.97 -33.03%
EPS 3.95 1.68 7.86 5.91 3.64 1.66 6.57 -28.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.6153 0.605 0.5845 0.5586 0.5333 0.5339 0.529 10.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.00 3.95 3.92 3.30 3.43 3.25 3.24 -
P/RPS 3.71 7.52 1.81 2.00 3.27 6.39 1.53 80.39%
P/EPS 51.95 120.43 25.56 28.35 48.35 100.62 23.50 69.61%
EY 1.92 0.83 3.91 3.53 2.07 0.99 4.26 -41.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 3.33 3.35 3.44 3.00 3.30 3.13 2.92 9.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 26/08/15 26/05/15 26/02/15 20/11/14 21/08/14 27/05/14 -
Price 4.20 3.89 4.05 3.70 3.46 3.40 3.20 -
P/RPS 3.89 7.41 1.87 2.24 3.30 6.68 1.51 87.81%
P/EPS 54.55 118.60 26.40 31.79 48.77 105.26 23.21 76.67%
EY 1.83 0.84 3.79 3.15 2.05 0.95 4.31 -43.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 3.50 3.30 3.55 3.36 3.33 3.27 2.88 13.86%

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