[QL] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -6.71%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,087,332 4,901,696 3,880,596 3,972,852 3,264,700 3,113,892 2,678,144 14.65%
PBT 432,424 242,712 321,608 248,644 204,712 201,468 211,180 12.68%
Tax -98,584 -61,768 -105,920 -51,284 -30,088 -24,288 -46,024 13.53%
NP 333,840 180,944 215,688 197,360 174,624 177,180 165,156 12.43%
-
NP to SH 329,696 168,776 203,476 202,204 175,448 168,844 168,500 11.83%
-
Tax Rate 22.80% 25.45% 32.93% 20.63% 14.70% 12.06% 21.79% -
Total Cost 5,753,492 4,720,752 3,664,908 3,775,492 3,090,076 2,936,712 2,512,988 14.79%
-
Net Worth 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 1,645,118 7.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 1,645,118 7.78%
NOSH 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,248,030 1,246,301 11.79%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.48% 3.69% 5.56% 4.97% 5.35% 5.69% 6.17% -
ROE 12.78% 7.15% 9.50% 10.13% 9.40% 9.46% 10.24% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 250.13 201.41 239.18 244.87 201.22 249.50 214.89 2.56%
EPS 13.56 6.92 12.56 12.48 10.80 13.52 13.52 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.97 1.32 1.23 1.15 1.43 1.32 -3.58%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 250.13 201.41 159.46 163.25 134.15 127.95 110.05 14.65%
EPS 13.56 6.92 8.36 8.31 7.21 6.94 6.92 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.97 0.88 0.82 0.7667 0.7333 0.676 7.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.20 5.65 9.60 6.84 6.00 4.94 4.37 -
P/RPS 2.08 2.81 4.01 2.79 2.98 1.98 2.03 0.40%
P/EPS 38.38 81.47 76.55 54.88 55.48 36.51 32.32 2.90%
EY 2.61 1.23 1.31 1.82 1.80 2.74 3.09 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 5.82 7.27 5.56 5.22 3.45 3.31 6.78%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 24/08/16 -
Price 5.07 5.75 9.63 6.90 6.18 4.95 4.38 -
P/RPS 2.03 2.85 4.03 2.82 3.07 1.98 2.04 -0.08%
P/EPS 37.42 82.91 76.79 55.36 57.15 36.59 32.40 2.42%
EY 2.67 1.21 1.30 1.81 1.75 2.73 3.09 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 5.93 7.30 5.61 5.37 3.46 3.32 6.25%

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