[QL] YoY Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -78.74%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,599,439 1,521,833 1,225,424 970,149 993,213 816,175 778,473 12.74%
PBT 136,384 108,106 60,678 80,402 62,161 51,178 50,367 18.05%
Tax -36,469 -24,646 -15,442 -26,480 -12,821 -7,522 -6,072 34.80%
NP 99,915 83,460 45,236 53,922 49,340 43,656 44,295 14.51%
-
NP to SH 92,808 82,424 42,194 50,869 50,551 43,862 42,211 14.02%
-
Tax Rate 26.74% 22.80% 25.45% 32.93% 20.63% 14.70% 12.06% -
Total Cost 1,499,524 1,438,373 1,180,188 916,227 943,873 772,519 734,178 12.63%
-
Net Worth 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 7.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 1,784,682 7.62%
NOSH 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,248,030 11.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.25% 5.48% 3.69% 5.56% 4.97% 5.35% 5.69% -
ROE 3.35% 3.20% 1.79% 2.38% 2.53% 2.35% 2.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 65.72 62.53 50.35 59.80 61.22 50.31 62.38 0.87%
EPS 3.81 3.39 1.73 3.14 3.12 2.70 3.38 2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.06 0.97 1.32 1.23 1.15 1.43 -3.70%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 43.89 41.76 33.63 26.62 27.25 22.40 21.36 12.74%
EPS 2.55 2.26 1.16 1.40 1.39 1.20 1.16 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7613 0.7079 0.6478 0.5877 0.5476 0.512 0.4897 7.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.36 5.20 5.65 9.60 6.84 6.00 4.94 -
P/RPS 8.16 8.32 11.22 16.05 11.17 11.93 7.92 0.49%
P/EPS 140.55 153.54 325.88 306.19 219.53 221.94 146.06 -0.63%
EY 0.71 0.65 0.31 0.33 0.46 0.45 0.68 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 4.91 5.82 7.27 5.56 5.22 3.45 5.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 25/08/21 26/08/20 28/08/19 27/08/18 24/08/17 -
Price 5.40 5.07 5.75 9.63 6.90 6.18 4.95 -
P/RPS 8.22 8.11 11.42 16.10 11.27 12.28 7.94 0.57%
P/EPS 141.60 149.70 331.65 307.14 221.46 228.60 146.35 -0.54%
EY 0.71 0.67 0.30 0.33 0.45 0.44 0.68 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 4.78 5.93 7.30 5.61 5.37 3.46 5.38%

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