[QL] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -3.25%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,373,413 4,152,830 3,613,321 3,263,830 3,012,026 2,853,924 2,707,767 8.31%
PBT 432,556 306,939 272,318 255,321 260,511 249,481 245,975 9.85%
Tax -107,373 -67,972 -46,888 -39,639 -53,691 -47,720 -50,035 13.55%
NP 325,183 238,967 225,430 215,682 206,820 201,761 195,940 8.80%
-
NP to SH 311,397 239,323 216,743 206,236 195,921 192,079 191,400 8.44%
-
Tax Rate 24.82% 22.15% 17.22% 15.53% 20.61% 19.13% 20.34% -
Total Cost 4,048,230 3,913,863 3,387,891 3,048,148 2,805,206 2,652,163 2,511,827 8.27%
-
Net Worth 2,311,974 2,011,823 1,946,925 1,800,906 1,747,066 1,597,005 1,422,536 8.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 85,177 73,009 73,009 73,009 90,473 53,025 - -
Div Payout % 27.35% 30.51% 33.68% 35.40% 46.18% 27.61% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,311,974 2,011,823 1,946,925 1,800,906 1,747,066 1,597,005 1,422,536 8.42%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,247,904 1,247,660 1,247,838 11.76%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.44% 5.75% 6.24% 6.61% 6.87% 7.07% 7.24% -
ROE 13.47% 11.90% 11.13% 11.45% 11.21% 12.03% 13.45% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 179.71 255.96 222.71 201.17 241.37 228.74 217.00 -3.09%
EPS 12.80 14.75 13.36 12.71 15.70 15.39 15.34 -2.96%
DPS 3.50 4.50 4.50 4.50 7.25 4.25 0.00 -
NAPS 0.95 1.24 1.20 1.11 1.40 1.28 1.14 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 120.01 113.95 99.15 89.56 82.65 78.31 74.30 8.31%
EPS 8.54 6.57 5.95 5.66 5.38 5.27 5.25 8.43%
DPS 2.34 2.00 2.00 2.00 2.48 1.46 0.00 -
NAPS 0.6344 0.552 0.5342 0.4942 0.4794 0.4382 0.3903 8.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 6.06 7.40 6.88 5.09 4.56 4.35 3.92 -
P/RPS 3.37 2.89 3.09 2.53 1.89 1.90 1.81 10.90%
P/EPS 47.36 50.17 51.50 40.04 29.04 28.26 25.56 10.81%
EY 2.11 1.99 1.94 2.50 3.44 3.54 3.91 -9.76%
DY 0.58 0.61 0.65 0.88 1.59 0.98 0.00 -
P/NAPS 6.38 5.97 5.73 4.59 3.26 3.40 3.44 10.83%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/06/20 30/05/19 24/05/18 29/05/17 30/05/16 26/05/15 -
Price 6.18 9.50 6.80 5.32 4.96 4.43 4.05 -
P/RPS 3.44 3.71 3.05 2.64 2.05 1.94 1.87 10.68%
P/EPS 48.30 64.40 50.90 41.85 31.59 28.78 26.40 10.58%
EY 2.07 1.55 1.96 2.39 3.17 3.48 3.79 -9.58%
DY 0.57 0.47 0.66 0.85 1.46 0.96 0.00 -
P/NAPS 6.51 7.66 5.67 4.79 3.54 3.46 3.55 10.62%

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