[QL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 63.31%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,048,238 970,149 4,152,830 3,173,414 2,066,065 993,213 3,613,321 -31.43%
PBT 177,722 80,402 306,939 244,141 146,491 62,161 272,318 -24.70%
Tax -51,029 -26,480 -67,972 -49,954 -27,279 -12,821 -46,888 5.78%
NP 126,693 53,922 238,967 194,187 119,212 49,340 225,430 -31.82%
-
NP to SH 120,999 50,869 239,323 196,354 120,233 50,551 216,743 -32.12%
-
Tax Rate 28.71% 32.93% 22.15% 20.46% 18.62% 20.63% 17.22% -
Total Cost 1,921,545 916,227 3,913,863 2,979,227 1,946,853 943,873 3,387,891 -31.40%
-
Net Worth 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 1,946,925 7.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 73,009 - - - 73,009 -
Div Payout % - - 30.51% - - - 33.68% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 1,946,925 7.61%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.19% 5.56% 5.75% 6.12% 5.77% 4.97% 6.24% -
ROE 5.57% 2.38% 11.90% 9.53% 6.07% 2.53% 11.13% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 126.24 59.80 255.96 195.60 127.34 61.22 222.71 -31.43%
EPS 7.46 3.14 14.75 12.10 7.41 3.12 13.36 -32.11%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.34 1.32 1.24 1.27 1.22 1.23 1.20 7.61%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 56.20 26.62 113.95 87.08 56.69 27.25 99.15 -31.43%
EPS 3.32 1.40 6.57 5.39 3.30 1.39 5.95 -32.15%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.5966 0.5877 0.552 0.5654 0.5431 0.5476 0.5342 7.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 9.82 9.60 7.40 8.13 7.21 6.84 6.88 -
P/RPS 7.78 16.05 2.89 4.16 5.66 11.17 3.09 84.76%
P/EPS 131.67 306.19 50.17 67.18 97.29 219.53 51.50 86.65%
EY 0.76 0.33 1.99 1.49 1.03 0.46 1.94 -46.36%
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.65 -
P/NAPS 7.33 7.27 5.97 6.40 5.91 5.56 5.73 17.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 30/05/19 -
Price 6.14 9.63 9.50 8.30 7.25 6.90 6.80 -
P/RPS 4.86 16.10 3.71 4.24 5.69 11.27 3.05 36.30%
P/EPS 82.33 307.14 64.40 68.58 97.83 221.46 50.90 37.67%
EY 1.21 0.33 1.55 1.46 1.02 0.45 1.96 -27.43%
DY 0.00 0.00 0.47 0.00 0.00 0.00 0.66 -
P/NAPS 4.58 7.30 7.66 6.54 5.94 5.61 5.67 -13.23%

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