[QL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 33.06%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,083,707 1,345,706 655,297 2,707,767 2,042,919 1,310,097 635,556 120.21%
PBT 200,005 123,463 52,791 245,975 187,200 112,590 50,333 150.24%
Tax -39,342 -26,911 -11,066 -50,035 -38,536 -22,940 -10,158 146.01%
NP 160,663 96,552 41,725 195,940 148,664 89,650 40,175 151.31%
-
NP to SH 153,944 96,088 40,925 191,400 143,847 88,530 40,356 143.54%
-
Tax Rate 19.67% 21.80% 20.96% 20.34% 20.59% 20.37% 20.18% -
Total Cost 1,923,044 1,249,154 613,572 2,511,827 1,894,255 1,220,447 595,381 118.03%
-
Net Worth 1,585,635 1,497,475 1,472,301 1,422,536 1,359,378 1,297,852 1,299,388 14.15%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,585,635 1,497,475 1,472,301 1,422,536 1,359,378 1,297,852 1,299,388 14.15%
NOSH 1,248,532 1,247,896 1,247,713 1,247,838 1,247,062 1,247,934 1,249,411 -0.04%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.71% 7.17% 6.37% 7.24% 7.28% 6.84% 6.32% -
ROE 9.71% 6.42% 2.78% 13.45% 10.58% 6.82% 3.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 166.89 107.84 52.52 217.00 165.31 104.98 50.87 120.31%
EPS 12.33 7.70 3.28 15.34 11.64 7.09 3.23 143.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.18 1.14 1.10 1.04 1.04 14.20%
Adjusted Per Share Value based on latest NOSH - 1,248,609
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.18 36.93 17.98 74.30 56.06 35.95 17.44 120.22%
EPS 4.22 2.64 1.12 5.25 3.95 2.43 1.11 142.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4351 0.4109 0.404 0.3903 0.373 0.3561 0.3565 14.16%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.29 4.00 3.95 3.92 3.30 3.43 3.25 -
P/RPS 2.57 3.71 7.52 1.81 2.00 3.27 6.39 -45.42%
P/EPS 34.79 51.95 120.43 25.56 28.35 48.35 100.62 -50.64%
EY 2.87 1.92 0.83 3.91 3.53 2.07 0.99 102.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.33 3.35 3.44 3.00 3.30 3.13 5.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 26/08/15 26/05/15 26/02/15 20/11/14 21/08/14 -
Price 4.50 4.20 3.89 4.05 3.70 3.46 3.40 -
P/RPS 2.70 3.89 7.41 1.87 2.24 3.30 6.68 -45.24%
P/EPS 36.50 54.55 118.60 26.40 31.79 48.77 105.26 -50.54%
EY 2.74 1.83 0.84 3.79 3.15 2.05 0.95 102.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.50 3.30 3.55 3.36 3.33 3.27 5.41%

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