[QL] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -5.94%
YoY- 9.03%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,933,957 5,543,784 5,247,375 5,088,122 4,798,652 4,628,688 4,373,413 22.53%
PBT 427,119 368,639 321,211 374,721 386,273 412,832 432,556 -0.83%
Tax -104,613 -94,874 -85,670 -92,045 -91,825 -96,346 -107,384 -1.72%
NP 322,506 273,765 235,541 282,676 294,448 316,486 325,172 -0.54%
-
NP to SH 305,510 257,551 217,321 261,992 278,524 302,712 311,387 -1.26%
-
Tax Rate 24.49% 25.74% 26.67% 24.56% 23.77% 23.34% 24.83% -
Total Cost 5,611,451 5,270,019 5,011,834 4,805,446 4,504,204 4,312,202 4,048,241 24.29%
-
Net Worth 2,604,013 2,579,676 2,482,330 2,409,320 2,433,657 2,360,647 2,311,974 8.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 85,177 85,177 85,177 85,177 85,177 85,177 85,177 0.00%
Div Payout % 27.88% 33.07% 39.19% 32.51% 30.58% 28.14% 27.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,604,013 2,579,676 2,482,330 2,409,320 2,433,657 2,360,647 2,311,974 8.24%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.43% 4.94% 4.49% 5.56% 6.14% 6.84% 7.44% -
ROE 11.73% 9.98% 8.75% 10.87% 11.44% 12.82% 13.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 243.83 227.80 215.62 209.07 197.18 190.19 179.71 22.53%
EPS 12.55 10.58 8.93 10.77 11.44 12.44 12.80 -1.30%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.07 1.06 1.02 0.99 1.00 0.97 0.95 8.24%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 162.83 152.12 143.99 139.62 131.67 127.01 120.01 22.53%
EPS 8.38 7.07 5.96 7.19 7.64 8.31 8.54 -1.25%
DPS 2.34 2.34 2.34 2.34 2.34 2.34 2.34 0.00%
NAPS 0.7145 0.7079 0.6811 0.6611 0.6678 0.6478 0.6344 8.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.98 5.20 5.02 4.57 5.38 5.65 6.06 -
P/RPS 2.04 2.28 2.33 2.19 2.73 2.97 3.37 -28.41%
P/EPS 39.67 49.14 56.22 42.45 47.01 45.42 47.36 -11.13%
EY 2.52 2.04 1.78 2.36 2.13 2.20 2.11 12.55%
DY 0.70 0.67 0.70 0.77 0.65 0.62 0.58 13.34%
P/NAPS 4.65 4.91 4.92 4.62 5.38 5.82 6.38 -18.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 24/02/22 29/11/21 25/08/21 27/05/21 -
Price 5.53 5.07 5.03 4.90 4.47 5.75 6.18 -
P/RPS 2.27 2.23 2.33 2.34 2.27 3.02 3.44 -24.18%
P/EPS 44.05 47.91 56.33 45.52 39.06 46.23 48.30 -5.95%
EY 2.27 2.09 1.78 2.20 2.56 2.16 2.07 6.33%
DY 0.63 0.69 0.70 0.71 0.78 0.61 0.57 6.89%
P/NAPS 5.17 4.78 4.93 4.95 4.47 5.93 6.51 -14.23%

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