[QL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 57.8%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,874,319 2,473,477 1,225,424 4,373,413 3,159,610 2,048,238 970,149 151.07%
PBT 228,435 131,439 60,678 432,556 286,270 177,722 80,402 100.21%
Tax -63,727 -35,470 -15,442 -107,373 -79,055 -51,029 -26,480 79.29%
NP 164,708 95,969 45,236 325,183 207,215 126,693 53,922 110.09%
-
NP to SH 147,930 88,136 42,194 311,397 197,335 120,999 50,869 103.34%
-
Tax Rate 27.90% 26.99% 25.45% 24.82% 27.62% 28.71% 32.93% -
Total Cost 3,709,611 2,377,508 1,180,188 4,048,230 2,952,395 1,921,545 916,227 153.38%
-
Net Worth 2,409,320 2,433,657 2,360,647 2,311,974 2,190,291 2,174,066 2,141,618 8.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 85,177 - - - -
Div Payout % - - - 27.35% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,409,320 2,433,657 2,360,647 2,311,974 2,190,291 2,174,066 2,141,618 8.14%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.25% 3.88% 3.69% 7.44% 6.56% 6.19% 5.56% -
ROE 6.14% 3.62% 1.79% 13.47% 9.01% 5.57% 2.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 159.20 101.64 50.35 179.71 129.83 126.24 59.80 91.74%
EPS 6.08 3.62 1.73 12.80 8.11 7.46 3.14 55.16%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.97 0.95 0.90 1.34 1.32 -17.40%
Adjusted Per Share Value based on latest NOSH - 2,433,657
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 106.31 67.87 33.63 120.01 86.70 56.20 26.62 151.08%
EPS 4.06 2.42 1.16 8.54 5.41 3.32 1.40 102.96%
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 0.6611 0.6678 0.6478 0.6344 0.601 0.5966 0.5877 8.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.57 5.38 5.65 6.06 5.80 9.82 9.60 -
P/RPS 2.87 5.29 11.22 3.37 4.47 7.78 16.05 -68.16%
P/EPS 75.18 148.56 325.88 47.36 71.53 131.67 306.19 -60.68%
EY 1.33 0.67 0.31 2.11 1.40 0.76 0.33 152.61%
DY 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
P/NAPS 4.62 5.38 5.82 6.38 6.44 7.33 7.27 -26.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 25/08/21 27/05/21 25/02/21 27/11/20 26/08/20 -
Price 4.90 4.47 5.75 6.18 6.09 6.14 9.63 -
P/RPS 3.08 4.40 11.42 3.44 4.69 4.86 16.10 -66.69%
P/EPS 80.61 123.43 331.65 48.30 75.11 82.33 307.14 -58.90%
EY 1.24 0.81 0.30 2.07 1.33 1.21 0.33 141.11%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 4.95 4.47 5.93 6.51 6.77 4.58 7.30 -22.76%

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