[QL] YoY Cumulative 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- -76.68%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,521,833 1,225,424 970,149 993,213 816,175 778,473 669,536 14.65%
PBT 108,106 60,678 80,402 62,161 51,178 50,367 52,795 12.68%
Tax -24,646 -15,442 -26,480 -12,821 -7,522 -6,072 -11,506 13.53%
NP 83,460 45,236 53,922 49,340 43,656 44,295 41,289 12.43%
-
NP to SH 82,424 42,194 50,869 50,551 43,862 42,211 42,125 11.83%
-
Tax Rate 22.80% 25.45% 32.93% 20.63% 14.70% 12.06% 21.79% -
Total Cost 1,438,373 1,180,188 916,227 943,873 772,519 734,178 628,247 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 3.20% 1.79% 2.38% 2.53% 2.35% 2.37% 2.56% -
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 62.53 50.35 59.80 61.22 50.31 62.38 53.72 2.56%
EPS 3.39 1.73 3.14 3.12 2.70 3.38 3.38 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 41.76 33.63 26.62 27.25 22.40 21.36 18.37 14.66%
EPS 2.26 1.16 1.40 1.39 1.20 1.16 1.16 11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7079 0.6478 0.5877 0.5476 0.512 0.4897 0.4514 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 8.32 11.22 16.05 11.17 11.93 7.92 8.13 0.38%
P/EPS 153.54 325.88 306.19 219.53 221.94 146.06 129.29 2.90%
EY 0.65 0.31 0.33 0.46 0.45 0.68 0.77 -2.78%
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 8.11 11.42 16.10 11.27 12.28 7.94 8.15 -0.08%
P/EPS 149.70 331.65 307.14 221.46 228.60 146.35 129.59 2.43%
EY 0.67 0.30 0.33 0.45 0.44 0.68 0.77 -2.29%
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