[QL] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 34.79%
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 669,536 770,217 738,002 690,409 655,297 664,848 732,822 -5.84%
PBT 52,795 49,476 76,543 70,672 52,791 58,775 74,610 -20.60%
Tax -11,506 -8,378 -12,431 -15,845 -11,066 -11,499 -15,295 -17.29%
NP 41,289 41,098 64,112 54,827 41,725 47,276 59,315 -21.47%
-
NP to SH 42,125 38,135 57,857 55,163 40,925 47,553 55,619 -16.92%
-
Tax Rate 21.79% 16.93% 16.24% 22.42% 20.96% 19.56% 20.50% -
Total Cost 628,247 729,119 673,890 635,582 613,572 617,572 673,507 -4.53%
-
Net Worth 1,645,118 1,597,733 1,583,586 1,497,638 1,472,301 1,435,901 1,371,769 12.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 53,049 - - - - - -
Div Payout % - 139.11% - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,645,118 1,597,733 1,583,586 1,497,638 1,472,301 1,435,901 1,371,769 12.89%
NOSH 1,246,301 1,248,229 1,246,918 1,248,031 1,247,713 1,248,609 1,247,062 -0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.17% 5.34% 8.69% 7.94% 6.37% 7.11% 8.09% -
ROE 2.56% 2.39% 3.65% 3.68% 2.78% 3.31% 4.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.72 61.70 59.19 55.32 52.52 53.25 58.76 -5.80%
EPS 3.38 3.06 4.64 4.42 3.28 3.81 4.46 -16.89%
DPS 0.00 4.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.27 1.20 1.18 1.15 1.10 12.93%
Adjusted Per Share Value based on latest NOSH - 1,248,031
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.51 31.65 30.32 28.37 26.93 27.32 30.11 -5.84%
EPS 1.73 1.57 2.38 2.27 1.68 1.95 2.29 -17.06%
DPS 0.00 2.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.676 0.6565 0.6507 0.6154 0.605 0.59 0.5637 12.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.37 4.35 4.29 4.00 3.95 3.92 3.30 -
P/RPS 8.13 7.05 7.25 7.23 7.52 7.36 5.62 27.93%
P/EPS 129.29 142.38 92.46 90.50 120.43 102.93 73.99 45.12%
EY 0.77 0.70 1.08 1.11 0.83 0.97 1.35 -31.24%
DY 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.40 3.38 3.33 3.35 3.41 3.00 6.78%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 25/02/16 20/11/15 26/08/15 26/05/15 26/02/15 -
Price 4.38 4.43 4.50 4.20 3.89 4.05 3.70 -
P/RPS 8.15 7.18 7.60 7.59 7.41 7.61 6.30 18.74%
P/EPS 129.59 145.00 96.98 95.02 118.60 106.34 82.96 34.66%
EY 0.77 0.69 1.03 1.05 0.84 0.94 1.21 -26.03%
DY 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.46 3.54 3.50 3.30 3.52 3.36 -0.79%

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