[QL] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 18.93%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 6,579,212 6,320,118 4,946,954 4,096,476 4,132,130 3,472,860 3,174,770 12.90%
PBT 626,252 474,694 262,878 355,444 292,982 236,354 243,220 17.06%
Tax -160,490 -108,826 -70,940 -102,058 -54,558 -26,070 -30,246 32.05%
NP 465,762 365,868 191,938 253,386 238,424 210,284 212,974 13.92%
-
NP to SH 430,902 352,650 176,272 241,998 240,466 208,758 204,034 13.26%
-
Tax Rate 25.63% 22.93% 26.99% 28.71% 18.62% 11.03% 12.44% -
Total Cost 6,113,450 5,954,250 4,755,016 3,843,090 3,893,706 3,262,576 2,961,796 12.83%
-
Net Worth 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 8.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 8.03%
NOSH 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.08% 5.79% 3.88% 6.19% 5.77% 6.06% 6.71% -
ROE 15.40% 13.54% 7.24% 11.13% 12.15% 3.45% 11.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 270.34 259.70 203.27 252.49 254.69 214.05 254.38 1.01%
EPS 17.70 14.50 7.24 14.92 14.82 12.86 16.34 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.07 1.00 1.34 1.22 3.73 1.41 -3.33%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 180.23 173.13 135.51 112.22 113.19 95.13 86.97 12.90%
EPS 11.80 9.66 4.83 6.63 6.59 5.72 5.59 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7667 0.7133 0.6667 0.5956 0.5422 1.6578 0.4821 8.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.46 4.98 5.38 9.82 7.21 6.83 3.97 -
P/RPS 2.02 1.92 2.65 3.89 2.83 3.19 1.56 4.39%
P/EPS 30.84 34.37 74.28 65.84 48.65 53.08 24.28 4.06%
EY 3.24 2.91 1.35 1.52 2.06 1.88 4.12 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 4.65 5.38 7.33 5.91 1.83 2.82 9.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 26/11/18 27/11/17 -
Price 5.41 5.53 4.47 6.14 7.25 7.21 3.98 -
P/RPS 2.00 2.13 2.20 2.43 2.85 3.37 1.56 4.22%
P/EPS 30.55 38.16 61.71 41.16 48.92 56.04 24.34 3.85%
EY 3.27 2.62 1.62 2.43 2.04 1.78 4.11 -3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 5.17 4.47 4.58 5.94 1.93 2.82 8.88%

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