[QL] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.47%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,212,813 4,231,218 3,620,384 3,305,870 2,931,061 2,778,276 2,723,892 7.53%
PBT 381,693 325,521 281,522 265,904 265,229 266,673 249,600 7.32%
Tax -105,406 -66,605 -40,946 -39,792 -54,150 -52,456 -51,381 12.71%
NP 276,286 258,916 240,576 226,112 211,078 214,217 198,218 5.68%
-
NP to SH 263,113 261,805 231,354 213,162 198,249 205,258 191,796 5.40%
-
Tax Rate 27.62% 20.46% 14.54% 14.96% 20.42% 19.67% 20.59% -
Total Cost 3,936,526 3,972,302 3,379,808 3,079,758 2,719,982 2,564,058 2,525,673 7.66%
-
Net Worth 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 8.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 49,936 - - -
Div Payout % - - - - 25.19% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 8.26%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,248,421 1,248,531 1,247,062 11.77%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.56% 6.12% 6.65% 6.84% 7.20% 7.71% 7.28% -
ROE 12.01% 12.71% 12.08% 11.94% 11.51% 12.94% 14.11% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 173.11 260.79 223.14 203.76 234.78 222.52 220.42 -3.94%
EPS 10.81 16.13 14.25 13.13 15.88 16.44 15.52 -5.84%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.90 1.27 1.18 1.10 1.38 1.27 1.10 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 173.11 173.86 148.76 135.84 120.44 114.16 111.93 7.53%
EPS 10.81 10.76 9.51 8.76 8.15 8.43 7.88 5.40%
DPS 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
NAPS 0.90 0.8467 0.7867 0.7333 0.7079 0.6515 0.5586 8.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.80 8.13 6.81 4.35 4.36 4.29 3.30 -
P/RPS 3.35 3.12 3.05 2.13 1.86 1.93 1.50 14.31%
P/EPS 53.65 50.38 47.76 33.11 27.46 26.09 21.26 16.66%
EY 1.86 1.98 2.09 3.02 3.64 3.83 4.70 -14.30%
DY 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 6.44 6.40 5.77 3.95 3.16 3.38 3.00 13.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 26/02/18 28/02/17 25/02/16 26/02/15 -
Price 6.09 8.30 6.90 4.95 4.45 4.50 3.70 -
P/RPS 3.52 3.18 3.09 2.43 1.90 2.02 1.68 13.10%
P/EPS 56.33 51.44 48.39 37.68 28.02 27.37 23.84 15.39%
EY 1.78 1.94 2.07 2.65 3.57 3.65 4.19 -13.28%
DY 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 6.77 6.54 5.85 4.50 3.22 3.54 3.36 12.37%

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