[QL] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -14.93%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,901,696 3,880,596 3,972,852 3,264,700 3,113,892 2,678,144 2,621,188 10.98%
PBT 242,712 321,608 248,644 204,712 201,468 211,180 211,164 2.34%
Tax -61,768 -105,920 -51,284 -30,088 -24,288 -46,024 -44,264 5.70%
NP 180,944 215,688 197,360 174,624 177,180 165,156 166,900 1.35%
-
NP to SH 168,776 203,476 202,204 175,448 168,844 168,500 163,700 0.50%
-
Tax Rate 25.45% 32.93% 20.63% 14.70% 12.06% 21.79% 20.96% -
Total Cost 4,720,752 3,664,908 3,775,492 3,090,076 2,936,712 2,512,988 2,454,288 11.50%
-
Net Worth 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 8.17%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 8.17%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,248,030 1,246,301 1,247,713 11.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.69% 5.56% 4.97% 5.35% 5.69% 6.17% 6.37% -
ROE 7.15% 9.50% 10.13% 9.40% 9.46% 10.24% 11.12% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 201.41 239.18 244.87 201.22 249.50 214.89 210.08 -0.69%
EPS 6.92 12.56 12.48 10.80 13.52 13.52 13.12 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.32 1.23 1.15 1.43 1.32 1.18 -3.21%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 134.50 106.48 109.01 89.58 85.44 73.49 71.92 10.98%
EPS 4.63 5.58 5.55 4.81 4.63 4.62 4.49 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.5877 0.5476 0.512 0.4897 0.4514 0.404 8.17%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 5.65 9.60 6.84 6.00 4.94 4.37 3.95 -
P/RPS 2.81 4.01 2.79 2.98 1.98 2.03 1.88 6.92%
P/EPS 81.47 76.55 54.88 55.48 36.51 32.32 30.11 18.02%
EY 1.23 1.31 1.82 1.80 2.74 3.09 3.32 -15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.82 7.27 5.56 5.22 3.45 3.31 3.35 9.63%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 26/08/15 -
Price 5.75 9.63 6.90 6.18 4.95 4.38 3.89 -
P/RPS 2.85 4.03 2.82 3.07 1.98 2.04 1.85 7.46%
P/EPS 82.91 76.79 55.36 57.15 36.59 32.40 29.65 18.67%
EY 1.21 1.30 1.81 1.75 2.73 3.09 3.37 -15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.93 7.30 5.61 5.37 3.46 3.32 3.30 10.25%

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