[QL] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -14.5%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 738,002 690,409 655,297 664,848 732,822 656,541 653,556 8.41%
PBT 76,543 70,672 52,791 58,775 74,610 62,257 50,333 32.14%
Tax -12,431 -15,845 -11,066 -11,499 -15,295 -12,782 -10,158 14.36%
NP 64,112 54,827 41,725 47,276 59,315 49,475 40,175 36.44%
-
NP to SH 57,857 55,163 40,925 47,553 55,619 48,174 40,356 27.06%
-
Tax Rate 16.24% 22.42% 20.96% 19.56% 20.50% 20.53% 20.18% -
Total Cost 673,890 635,582 613,572 617,572 673,507 607,066 613,381 6.45%
-
Net Worth 1,583,586 1,497,638 1,472,301 1,435,901 1,371,769 1,297,952 1,299,388 14.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,583,586 1,497,638 1,472,301 1,435,901 1,371,769 1,297,952 1,299,388 14.05%
NOSH 1,246,918 1,248,031 1,247,713 1,248,609 1,247,062 1,248,031 1,249,411 -0.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.69% 7.94% 6.37% 7.11% 8.09% 7.54% 6.15% -
ROE 3.65% 3.68% 2.78% 3.31% 4.05% 3.71% 3.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.19 55.32 52.52 53.25 58.76 52.61 52.31 8.56%
EPS 4.64 4.42 3.28 3.81 4.46 3.86 3.23 27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.18 1.15 1.10 1.04 1.04 14.20%
Adjusted Per Share Value based on latest NOSH - 1,248,609
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.32 28.37 26.93 27.32 30.11 26.98 26.85 8.41%
EPS 2.38 2.27 1.68 1.95 2.29 1.98 1.66 27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6507 0.6154 0.605 0.59 0.5637 0.5333 0.5339 14.05%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.29 4.00 3.95 3.92 3.30 3.43 3.25 -
P/RPS 7.25 7.23 7.52 7.36 5.62 6.52 6.21 10.84%
P/EPS 92.46 90.50 120.43 102.93 73.99 88.86 100.62 -5.46%
EY 1.08 1.11 0.83 0.97 1.35 1.13 0.99 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.33 3.35 3.41 3.00 3.30 3.13 5.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 26/08/15 26/05/15 26/02/15 20/11/14 21/08/14 -
Price 4.50 4.20 3.89 4.05 3.70 3.46 3.40 -
P/RPS 7.60 7.59 7.41 7.61 6.30 6.58 6.50 10.95%
P/EPS 96.98 95.02 118.60 106.34 82.96 89.64 105.26 -5.30%
EY 1.03 1.05 0.84 0.94 1.21 1.12 0.95 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.50 3.30 3.52 3.36 3.33 3.27 5.41%

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