[QL] YoY Annualized Quarter 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- 11.9%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 6,669,064 6,385,541 5,165,758 4,212,813 4,231,218 3,620,384 3,305,870 12.40%
PBT 654,298 491,090 304,580 381,693 325,521 281,522 265,904 16.18%
Tax -164,440 -112,385 -84,969 -105,406 -66,605 -40,946 -39,792 26.66%
NP 489,858 378,705 219,610 276,286 258,916 240,576 226,112 13.74%
-
NP to SH 452,094 364,672 197,240 263,113 261,805 231,354 213,162 13.34%
-
Tax Rate 25.13% 22.88% 27.90% 27.62% 20.46% 14.54% 14.96% -
Total Cost 6,179,205 6,006,836 4,946,148 3,936,526 3,972,302 3,379,808 3,079,758 12.29%
-
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.35% 5.93% 4.25% 6.56% 6.12% 6.65% 6.84% -
ROE 15.48% 13.75% 8.19% 12.01% 12.71% 12.08% 11.94% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 274.03 262.38 212.26 173.11 260.79 223.14 203.76 5.05%
EPS 18.57 14.99 8.11 10.81 16.13 14.25 13.13 5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 0.99 0.90 1.27 1.18 1.10 1.46%
Adjusted Per Share Value based on latest NOSH - 2,433,657
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 183.00 175.22 141.75 115.60 116.10 99.34 90.71 12.40%
EPS 12.41 10.01 5.41 7.22 7.18 6.35 5.85 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8013 0.7279 0.6611 0.601 0.5654 0.5253 0.4897 8.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.71 5.51 4.57 5.80 8.13 6.81 4.35 -
P/RPS 2.08 2.10 2.15 3.35 3.12 3.05 2.13 -0.39%
P/EPS 30.74 36.77 56.39 53.65 50.38 47.76 33.11 -1.22%
EY 3.25 2.72 1.77 1.86 1.98 2.09 3.02 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.06 4.62 6.44 6.40 5.77 3.95 3.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 -
Price 5.81 5.81 4.90 6.09 8.30 6.90 4.95 -
P/RPS 2.12 2.21 2.31 3.52 3.18 3.09 2.43 -2.24%
P/EPS 31.28 38.77 60.46 56.33 51.44 48.39 37.68 -3.05%
EY 3.20 2.58 1.65 1.78 1.94 2.07 2.65 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.33 4.95 6.77 6.54 5.85 4.50 1.22%

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