[QL] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 141.68%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,048,238 2,066,065 1,736,430 1,587,385 1,399,233 1,345,706 1,310,097 7.72%
PBT 177,722 146,491 118,177 121,610 123,506 123,463 112,590 7.89%
Tax -51,029 -27,279 -13,035 -15,123 -26,323 -26,911 -22,940 14.23%
NP 126,693 119,212 105,142 106,487 97,183 96,552 89,650 5.92%
-
NP to SH 120,999 120,233 104,379 102,017 92,649 96,088 88,530 5.34%
-
Tax Rate 28.71% 18.62% 11.03% 12.44% 21.31% 21.80% 20.37% -
Total Cost 1,921,545 1,946,853 1,631,288 1,480,898 1,302,050 1,249,154 1,220,447 7.85%
-
Net Worth 2,174,066 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 8.97%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,174,066 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 8.97%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,248,638 1,247,896 1,247,934 4.46%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.19% 5.77% 6.06% 6.71% 6.95% 7.17% 6.84% -
ROE 5.57% 6.07% 1.72% 5.80% 5.62% 6.42% 6.82% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 126.24 127.34 107.03 127.19 112.06 107.84 104.98 3.11%
EPS 7.46 7.41 6.43 8.17 7.42 7.70 7.09 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.22 3.73 1.41 1.32 1.20 1.04 4.31%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 56.20 56.69 47.65 43.56 38.39 36.93 35.95 7.72%
EPS 3.32 3.30 2.86 2.80 2.54 2.64 2.43 5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5966 0.5431 1.6606 0.4829 0.4523 0.4109 0.3561 8.97%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 9.82 7.21 6.83 3.97 4.43 4.00 3.43 -
P/RPS 7.78 5.66 6.38 3.12 3.95 3.71 3.27 15.52%
P/EPS 131.67 97.29 106.16 48.57 59.70 51.95 48.35 18.15%
EY 0.76 1.03 0.94 2.06 1.67 1.92 2.07 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 5.91 1.83 2.82 3.36 3.33 3.30 14.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 -
Price 6.14 7.25 7.21 3.98 4.40 4.20 3.46 -
P/RPS 4.86 5.69 6.74 3.13 3.93 3.89 3.30 6.65%
P/EPS 82.33 97.83 112.07 48.69 59.30 54.55 48.77 9.11%
EY 1.21 1.02 0.89 2.05 1.69 1.83 2.05 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.58 5.94 1.93 2.82 3.33 3.50 3.33 5.45%

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