[QL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 21.88%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,159,610 2,048,238 970,149 4,152,830 3,173,414 2,066,065 993,213 115.54%
PBT 286,270 177,722 80,402 306,939 244,141 146,491 62,161 175.52%
Tax -79,055 -51,029 -26,480 -67,972 -49,954 -27,279 -12,821 234.40%
NP 207,215 126,693 53,922 238,967 194,187 119,212 49,340 159.17%
-
NP to SH 197,335 120,999 50,869 239,323 196,354 120,233 50,551 146.90%
-
Tax Rate 27.62% 28.71% 32.93% 22.15% 20.46% 18.62% 20.63% -
Total Cost 2,952,395 1,921,545 916,227 3,913,863 2,979,227 1,946,853 943,873 113.14%
-
Net Worth 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 6.37%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 73,009 - - - -
Div Payout % - - - 30.51% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 6.37%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 30.87%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.56% 6.19% 5.56% 5.75% 6.12% 5.77% 4.97% -
ROE 9.01% 5.57% 2.38% 11.90% 9.53% 6.07% 2.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 129.83 126.24 59.80 255.96 195.60 127.34 61.22 64.68%
EPS 8.11 7.46 3.14 14.75 12.10 7.41 3.12 88.50%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.90 1.34 1.32 1.24 1.27 1.22 1.23 -18.72%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 86.70 56.20 26.62 113.95 87.08 56.69 27.25 115.56%
EPS 5.41 3.32 1.40 6.57 5.39 3.30 1.39 146.41%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.601 0.5966 0.5877 0.552 0.5654 0.5431 0.5476 6.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.80 9.82 9.60 7.40 8.13 7.21 6.84 -
P/RPS 4.47 7.78 16.05 2.89 4.16 5.66 11.17 -45.54%
P/EPS 71.53 131.67 306.19 50.17 67.18 97.29 219.53 -52.48%
EY 1.40 0.76 0.33 1.99 1.49 1.03 0.46 109.30%
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 6.44 7.33 7.27 5.97 6.40 5.91 5.56 10.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 -
Price 6.09 6.14 9.63 9.50 8.30 7.25 6.90 -
P/RPS 4.69 4.86 16.10 3.71 4.24 5.69 11.27 -44.11%
P/EPS 75.11 82.33 307.14 64.40 68.58 97.83 221.46 -51.20%
EY 1.33 1.21 0.33 1.55 1.46 1.02 0.45 105.27%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 6.77 4.58 7.30 7.66 6.54 5.94 5.61 13.28%

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