[QL] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 60.21%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,399,233 669,536 2,853,924 2,083,707 1,345,706 655,297 2,707,767 -35.52%
PBT 123,506 52,795 249,481 200,005 123,463 52,791 245,975 -36.74%
Tax -26,323 -11,506 -47,720 -39,342 -26,911 -11,066 -50,035 -34.75%
NP 97,183 41,289 201,761 160,663 96,552 41,725 195,940 -37.26%
-
NP to SH 92,649 42,125 192,079 153,944 96,088 40,925 191,400 -38.26%
-
Tax Rate 21.31% 21.79% 19.13% 19.67% 21.80% 20.96% 20.34% -
Total Cost 1,302,050 628,247 2,652,163 1,923,044 1,249,154 613,572 2,511,827 -35.39%
-
Net Worth 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 1,422,536 10.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 53,025 - - - - -
Div Payout % - - 27.61% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 1,422,536 10.28%
NOSH 1,248,638 1,246,301 1,247,660 1,248,532 1,247,896 1,247,713 1,247,838 0.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.95% 6.17% 7.07% 7.71% 7.17% 6.37% 7.24% -
ROE 5.62% 2.56% 12.03% 9.71% 6.42% 2.78% 13.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 112.06 53.72 228.74 166.89 107.84 52.52 217.00 -35.55%
EPS 7.42 3.38 15.39 12.33 7.70 3.28 15.34 -38.29%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.28 1.27 1.20 1.18 1.14 10.23%
Adjusted Per Share Value based on latest NOSH - 1,246,918
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 38.39 18.37 78.31 57.18 36.93 17.98 74.30 -35.53%
EPS 2.54 1.16 5.27 4.22 2.64 1.12 5.25 -38.28%
DPS 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4514 0.4382 0.4351 0.4109 0.404 0.3903 10.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.43 4.37 4.35 4.29 4.00 3.95 3.92 -
P/RPS 3.95 8.13 1.90 2.57 3.71 7.52 1.81 68.00%
P/EPS 59.70 129.29 28.26 34.79 51.95 120.43 25.56 75.76%
EY 1.67 0.77 3.54 2.87 1.92 0.83 3.91 -43.19%
DY 0.00 0.00 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 3.31 3.40 3.38 3.33 3.35 3.44 -1.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 24/08/16 30/05/16 25/02/16 20/11/15 26/08/15 26/05/15 -
Price 4.40 4.38 4.43 4.50 4.20 3.89 4.05 -
P/RPS 3.93 8.15 1.94 2.70 3.89 7.41 1.87 63.84%
P/EPS 59.30 129.59 28.78 36.50 54.55 118.60 26.40 71.26%
EY 1.69 0.77 3.48 2.74 1.83 0.84 3.79 -41.54%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.32 3.46 3.54 3.50 3.30 3.55 -4.16%

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