[QL] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 41.68%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 816,175 784,427 892,018 808,912 778,473 813,730 799,063 1.42%
PBT 51,178 55,893 77,818 71,243 50,367 61,589 75,416 -22.83%
Tax -7,522 -9,795 -14,721 -9,051 -6,072 -13,078 -14,290 -34.88%
NP 43,656 46,098 63,097 62,192 44,295 48,511 61,126 -20.14%
-
NP to SH 43,862 46,364 57,855 59,806 42,211 47,237 56,038 -15.10%
-
Tax Rate 14.70% 17.52% 18.92% 12.70% 12.06% 21.23% 18.95% -
Total Cost 772,519 738,329 828,921 746,720 734,178 765,219 737,937 3.10%
-
Net Worth 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,749,518 1,722,326 5.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 73,009 - - - 53,110 37,441 -
Div Payout % - 157.47% - - - 112.43% 66.82% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,749,518 1,722,326 5.49%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 1,249,656 1,248,062 19.16%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.35% 5.88% 7.07% 7.69% 5.69% 5.96% 7.65% -
ROE 2.35% 2.57% 3.24% 3.40% 2.37% 2.70% 3.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.31 48.35 54.98 64.82 62.38 65.12 64.02 -14.87%
EPS 2.70 2.86 3.57 4.79 3.38 3.78 4.49 -28.82%
DPS 0.00 4.50 0.00 0.00 0.00 4.25 3.00 -
NAPS 1.15 1.11 1.10 1.41 1.43 1.40 1.38 -11.47%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.54 32.23 36.65 33.24 31.99 33.44 32.83 1.44%
EPS 1.80 1.91 2.38 2.46 1.73 1.94 2.30 -15.11%
DPS 0.00 3.00 0.00 0.00 0.00 2.18 1.54 -
NAPS 0.7667 0.74 0.7333 0.7231 0.7333 0.7189 0.7077 5.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 6.00 5.09 4.35 3.97 4.94 4.56 4.36 -
P/RPS 11.93 10.53 7.91 6.13 7.92 7.00 6.81 45.47%
P/EPS 221.94 178.12 121.99 82.85 146.06 120.63 97.10 73.78%
EY 0.45 0.56 0.82 1.21 0.68 0.83 1.03 -42.51%
DY 0.00 0.88 0.00 0.00 0.00 0.93 0.69 -
P/NAPS 5.22 4.59 3.95 2.82 3.45 3.26 3.16 39.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 29/05/17 28/02/17 -
Price 6.18 5.32 4.95 3.98 4.95 4.96 4.45 -
P/RPS 12.28 11.00 9.00 6.14 7.94 7.62 6.95 46.30%
P/EPS 228.60 186.17 138.81 83.05 146.35 131.22 99.11 74.83%
EY 0.44 0.54 0.72 1.20 0.68 0.76 1.01 -42.62%
DY 0.00 0.85 0.00 0.00 0.00 0.86 0.67 -
P/NAPS 5.37 4.79 4.50 2.82 3.46 3.54 3.22 40.76%

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