[QL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 29.0%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,715,288 1,736,430 816,175 3,263,830 2,479,403 1,587,385 778,473 129.47%
PBT 211,142 118,177 51,178 255,321 199,428 121,610 50,367 159.30%
Tax -30,710 -13,035 -7,522 -39,639 -29,844 -15,123 -6,072 193.77%
NP 180,432 105,142 43,656 215,682 169,584 106,487 44,295 154.40%
-
NP to SH 173,516 104,379 43,862 206,236 159,872 102,017 42,211 155.95%
-
Tax Rate 14.54% 11.03% 14.70% 15.53% 14.96% 12.44% 12.06% -
Total Cost 2,534,856 1,631,288 772,519 3,048,148 2,309,819 1,480,898 734,178 127.92%
-
Net Worth 1,914,476 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 4.77%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 73,009 - - - -
Div Payout % - - - 35.40% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,914,476 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 4.77%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 19.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.65% 6.06% 5.35% 6.61% 6.84% 6.71% 5.69% -
ROE 9.06% 1.72% 2.35% 11.45% 8.96% 5.80% 2.37% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 167.36 107.03 50.31 201.17 152.82 127.19 62.38 92.73%
EPS 10.69 6.43 2.70 12.71 9.85 8.17 3.38 115.01%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.18 3.73 1.15 1.11 1.10 1.41 1.43 -11.99%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 74.51 47.65 22.40 89.56 68.03 43.56 21.36 129.48%
EPS 4.76 2.86 1.20 5.66 4.39 2.80 1.16 155.65%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.5253 1.6606 0.512 0.4942 0.4897 0.4829 0.4897 4.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.81 6.83 6.00 5.09 4.35 3.97 4.94 -
P/RPS 4.07 6.38 11.93 2.53 2.85 3.12 7.92 -35.76%
P/EPS 63.68 106.16 221.94 40.04 44.15 48.57 146.06 -42.41%
EY 1.57 0.94 0.45 2.50 2.27 2.06 0.68 74.42%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 5.77 1.83 5.22 4.59 3.95 2.82 3.45 40.76%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 -
Price 6.90 7.21 6.18 5.32 4.95 3.98 4.95 -
P/RPS 4.12 6.74 12.28 2.64 3.24 3.13 7.94 -35.34%
P/EPS 64.52 112.07 228.60 41.85 50.23 48.69 146.35 -41.98%
EY 1.55 0.89 0.44 2.39 1.99 2.05 0.68 72.94%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 5.85 1.93 5.37 4.79 4.50 2.82 3.46 41.78%

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