[QL] QoQ Quarter Result on 31-Mar-2020 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -43.55%
YoY- -0.6%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,111,372 1,078,089 970,149 979,416 1,107,349 1,072,852 993,213 7.74%
PBT 108,548 97,320 80,402 62,798 97,650 84,330 62,161 44.76%
Tax -28,037 -24,549 -26,480 -18,018 -22,675 -14,458 -12,821 68.07%
NP 80,511 72,771 53,922 44,780 74,975 69,872 49,340 38.39%
-
NP to SH 76,326 70,130 50,869 42,969 76,121 69,682 50,551 31.44%
-
Tax Rate 25.83% 25.23% 32.93% 28.69% 23.22% 17.14% 20.63% -
Total Cost 1,030,861 1,005,318 916,227 934,636 1,032,374 1,002,980 943,873 6.02%
-
Net Worth 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 6.37%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 73,009 - - - -
Div Payout % - - - 169.91% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,190,291 2,174,066 2,141,618 2,011,823 2,060,496 1,979,374 1,995,598 6.37%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 30.87%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.24% 6.75% 5.56% 4.57% 6.77% 6.51% 4.97% -
ROE 3.48% 3.23% 2.38% 2.14% 3.69% 3.52% 2.53% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.67 66.45 59.80 60.37 68.25 66.13 61.22 -17.67%
EPS 3.14 4.32 3.14 2.65 4.69 4.29 3.12 0.42%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.90 1.34 1.32 1.24 1.27 1.22 1.23 -18.72%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 45.67 44.30 39.86 40.24 45.50 44.08 40.81 7.75%
EPS 3.14 2.88 2.09 1.77 3.13 2.86 2.08 31.43%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.90 0.8933 0.88 0.8267 0.8467 0.8133 0.82 6.37%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 5.80 9.82 9.60 7.40 8.13 7.21 6.84 -
P/RPS 12.70 14.78 16.05 12.26 11.91 10.90 11.17 8.89%
P/EPS 184.93 227.18 306.19 279.41 173.28 167.87 219.53 -10.75%
EY 0.54 0.44 0.33 0.36 0.58 0.60 0.46 11.22%
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 6.44 7.33 7.27 5.97 6.40 5.91 5.56 10.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 -
Price 6.09 6.14 9.63 9.50 8.30 7.25 6.90 -
P/RPS 13.34 9.24 16.10 15.74 12.16 10.96 11.27 11.84%
P/EPS 194.18 142.05 307.14 358.70 176.91 168.81 221.46 -8.35%
EY 0.51 0.70 0.33 0.28 0.57 0.59 0.45 8.66%
DY 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
P/NAPS 6.77 4.58 7.30 7.66 6.54 5.94 5.61 13.28%

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