[QL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 24.77%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,198,296 1,399,233 669,536 2,853,924 2,083,707 1,345,706 655,297 123.27%
PBT 198,922 123,506 52,795 249,481 200,005 123,463 52,791 141.17%
Tax -40,613 -26,323 -11,506 -47,720 -39,342 -26,911 -11,066 136.99%
NP 158,309 97,183 41,289 201,761 160,663 96,552 41,725 142.28%
-
NP to SH 148,687 92,649 42,125 192,079 153,944 96,088 40,925 135.41%
-
Tax Rate 20.42% 21.31% 21.79% 19.13% 19.67% 21.80% 20.96% -
Total Cost 2,039,987 1,302,050 628,247 2,652,163 1,923,044 1,249,154 613,572 121.95%
-
Net Worth 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 10.99%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 37,452 - - 53,025 - - - -
Div Payout % 25.19% - - 27.61% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 1,497,475 1,472,301 10.99%
NOSH 1,248,421 1,248,638 1,246,301 1,247,660 1,248,532 1,247,896 1,247,713 0.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.20% 6.95% 6.17% 7.07% 7.71% 7.17% 6.37% -
ROE 8.63% 5.62% 2.56% 12.03% 9.71% 6.42% 2.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.09 112.06 53.72 228.74 166.89 107.84 52.52 123.19%
EPS 11.91 7.42 3.38 15.39 12.33 7.70 3.28 135.32%
DPS 3.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.32 1.28 1.27 1.20 1.18 10.94%
Adjusted Per Share Value based on latest NOSH - 1,248,229
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 60.32 38.39 18.37 78.31 57.18 36.93 17.98 123.28%
EPS 4.08 2.54 1.16 5.27 4.22 2.64 1.12 135.82%
DPS 1.03 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 0.4727 0.4523 0.4514 0.4382 0.4351 0.4109 0.404 10.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.36 4.43 4.37 4.35 4.29 4.00 3.95 -
P/RPS 2.48 3.95 8.13 1.90 2.57 3.71 7.52 -52.10%
P/EPS 36.61 59.70 129.29 28.26 34.79 51.95 120.43 -54.62%
EY 2.73 1.67 0.77 3.54 2.87 1.92 0.83 120.37%
DY 0.69 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 3.16 3.36 3.31 3.40 3.38 3.33 3.35 -3.80%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 24/08/16 30/05/16 25/02/16 20/11/15 26/08/15 -
Price 4.45 4.40 4.38 4.43 4.50 4.20 3.89 -
P/RPS 2.53 3.93 8.15 1.94 2.70 3.89 7.41 -50.99%
P/EPS 37.36 59.30 129.59 28.78 36.50 54.55 118.60 -53.54%
EY 2.68 1.69 0.77 3.48 2.74 1.83 0.84 115.96%
DY 0.67 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 3.22 3.33 3.32 3.46 3.54 3.50 3.30 -1.61%

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