[QL] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -86.45%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,620,345 1,599,439 1,521,833 1,225,424 970,149 993,213 816,175 12.09%
PBT 153,209 136,384 108,106 60,678 80,402 62,161 51,178 20.03%
Tax -39,698 -36,469 -24,646 -15,442 -26,480 -12,821 -7,522 31.91%
NP 113,511 99,915 83,460 45,236 53,922 49,340 43,656 17.24%
-
NP to SH 107,429 92,808 82,424 42,194 50,869 50,551 43,862 16.08%
-
Tax Rate 25.91% 26.74% 22.80% 25.45% 32.93% 20.63% 14.70% -
Total Cost 1,506,834 1,499,524 1,438,373 1,180,188 916,227 943,873 772,519 11.76%
-
Net Worth 3,042,071 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 8.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,042,071 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 8.48%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.01% 6.25% 5.48% 3.69% 5.56% 4.97% 5.35% -
ROE 3.53% 3.35% 3.20% 1.79% 2.38% 2.53% 2.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 66.58 65.72 62.53 50.35 59.80 61.22 50.31 4.77%
EPS 4.41 3.81 3.39 1.73 3.14 3.12 2.70 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.06 0.97 1.32 1.23 1.15 1.39%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 44.46 43.89 41.76 33.63 26.62 27.25 22.40 12.09%
EPS 2.95 2.55 2.26 1.16 1.40 1.39 1.20 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8347 0.7613 0.7079 0.6478 0.5877 0.5476 0.512 8.47%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.52 5.36 5.20 5.65 9.60 6.84 6.00 -
P/RPS 9.79 8.16 8.32 11.22 16.05 11.17 11.93 -3.23%
P/EPS 147.70 140.55 153.54 325.88 306.19 219.53 221.94 -6.55%
EY 0.68 0.71 0.65 0.31 0.33 0.46 0.45 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.22 4.70 4.91 5.82 7.27 5.56 5.22 0.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 6.50 5.40 5.07 5.75 9.63 6.90 6.18 -
P/RPS 9.76 8.22 8.11 11.42 16.10 11.27 12.28 -3.75%
P/EPS 147.25 141.60 149.70 331.65 307.14 221.46 228.60 -7.06%
EY 0.68 0.71 0.67 0.30 0.33 0.45 0.44 7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 4.74 4.78 5.93 7.30 5.61 5.37 -0.53%

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