[QL] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 119.94%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,066,065 1,736,430 1,587,385 1,399,233 1,345,706 1,310,097 1,184,684 9.70%
PBT 146,491 118,177 121,610 123,506 123,463 112,590 96,816 7.14%
Tax -27,279 -13,035 -15,123 -26,323 -26,911 -22,940 -17,745 7.42%
NP 119,212 105,142 106,487 97,183 96,552 89,650 79,071 7.07%
-
NP to SH 120,233 104,379 102,017 92,649 96,088 88,530 77,207 7.65%
-
Tax Rate 18.62% 11.03% 12.44% 21.31% 21.80% 20.37% 18.33% -
Total Cost 1,946,853 1,631,288 1,480,898 1,302,050 1,249,154 1,220,447 1,105,613 9.88%
-
Net Worth 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 14.23%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 37,438 -
Div Payout % - - - - - - 48.49% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 14.23%
NOSH 1,622,438 1,622,438 1,622,438 1,248,638 1,247,896 1,247,934 831,972 11.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.77% 6.06% 6.71% 6.95% 7.17% 6.84% 6.67% -
ROE 6.07% 1.72% 5.80% 5.62% 6.42% 6.82% 8.67% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 127.34 107.03 127.19 112.06 107.84 104.98 142.39 -1.84%
EPS 7.41 6.43 8.17 7.42 7.70 7.09 9.28 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.22 3.73 1.41 1.32 1.20 1.04 1.07 2.20%
Adjusted Per Share Value based on latest NOSH - 1,247,506
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 56.69 47.65 43.56 38.39 36.93 35.95 32.51 9.70%
EPS 3.30 2.86 2.80 2.54 2.64 2.43 2.12 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.5431 1.6606 0.4829 0.4523 0.4109 0.3561 0.2443 14.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 7.21 6.83 3.97 4.43 4.00 3.43 3.61 -
P/RPS 5.66 6.38 3.12 3.95 3.71 3.27 2.54 14.28%
P/EPS 97.29 106.16 48.57 59.70 51.95 48.35 38.90 16.49%
EY 1.03 0.94 2.06 1.67 1.92 2.07 2.57 -14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 5.91 1.83 2.82 3.36 3.33 3.30 3.37 9.80%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 22/11/13 -
Price 7.25 7.21 3.98 4.40 4.20 3.46 4.23 -
P/RPS 5.69 6.74 3.13 3.93 3.89 3.30 2.97 11.43%
P/EPS 97.83 112.07 48.69 59.30 54.55 48.77 45.58 13.56%
EY 1.02 0.89 2.05 1.69 1.83 2.05 2.19 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 5.94 1.93 2.82 3.33 3.50 3.33 3.95 7.03%

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