[QL] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -3.26%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 920,255 816,175 784,427 892,018 808,912 778,473 813,730 8.53%
PBT 66,999 51,178 55,893 77,818 71,243 50,367 61,589 5.76%
Tax -5,513 -7,522 -9,795 -14,721 -9,051 -6,072 -13,078 -43.74%
NP 61,486 43,656 46,098 63,097 62,192 44,295 48,511 17.10%
-
NP to SH 60,517 43,862 46,364 57,855 59,806 42,211 47,237 17.94%
-
Tax Rate 8.23% 14.70% 17.52% 18.92% 12.70% 12.06% 21.23% -
Total Cost 858,769 772,519 738,329 828,921 746,720 734,178 765,219 7.98%
-
Net Worth 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,749,518 128.54%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 73,009 - - - 53,110 -
Div Payout % - - 157.47% - - - 112.43% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,749,518 128.54%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 1,249,656 18.99%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.68% 5.35% 5.88% 7.07% 7.69% 5.69% 5.96% -
ROE 1.00% 2.35% 2.57% 3.24% 3.40% 2.37% 2.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.72 50.31 48.35 54.98 64.82 62.38 65.12 -8.78%
EPS 3.73 2.70 2.86 3.57 4.79 3.38 3.78 -0.88%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.25 -
NAPS 3.73 1.15 1.11 1.10 1.41 1.43 1.40 92.07%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.25 22.40 21.52 24.48 22.20 21.36 22.33 8.52%
EPS 1.66 1.20 1.27 1.59 1.64 1.16 1.30 17.68%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.46 -
NAPS 1.6606 0.512 0.4942 0.4897 0.4829 0.4897 0.4801 128.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.83 6.00 5.09 4.35 3.97 4.94 4.56 -
P/RPS 12.04 11.93 10.53 7.91 6.13 7.92 7.00 43.50%
P/EPS 183.11 221.94 178.12 121.99 82.85 146.06 120.63 32.04%
EY 0.55 0.45 0.56 0.82 1.21 0.68 0.83 -23.97%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.93 -
P/NAPS 1.83 5.22 4.59 3.95 2.82 3.45 3.26 -31.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 29/05/17 -
Price 7.21 6.18 5.32 4.95 3.98 4.95 4.96 -
P/RPS 12.71 12.28 11.00 9.00 6.14 7.94 7.62 40.60%
P/EPS 193.30 228.60 186.17 138.81 83.05 146.35 131.22 29.43%
EY 0.52 0.44 0.54 0.72 1.20 0.68 0.76 -22.33%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.86 -
P/NAPS 1.93 5.37 4.79 4.50 2.82 3.46 3.54 -33.23%

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