[QL] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 108.88%
YoY- -27.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,289,606 3,160,059 2,473,477 2,048,238 2,066,065 1,736,430 1,587,385 12.90%
PBT 313,126 237,347 131,439 177,722 146,491 118,177 121,610 17.06%
Tax -80,245 -54,413 -35,470 -51,029 -27,279 -13,035 -15,123 32.05%
NP 232,881 182,934 95,969 126,693 119,212 105,142 106,487 13.92%
-
NP to SH 215,451 176,325 88,136 120,999 120,233 104,379 102,017 13.26%
-
Tax Rate 25.63% 22.93% 26.99% 28.71% 18.62% 11.03% 12.44% -
Total Cost 3,056,725 2,977,125 2,377,508 1,921,545 1,946,853 1,631,288 1,480,898 12.83%
-
Net Worth 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 8.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 8.03%
NOSH 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.08% 5.79% 3.88% 6.19% 5.77% 6.06% 6.71% -
ROE 7.70% 6.77% 3.62% 5.57% 6.07% 1.72% 5.80% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 135.17 129.85 101.64 126.24 127.34 107.03 127.19 1.01%
EPS 8.85 7.25 3.62 7.46 7.41 6.43 8.17 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.07 1.00 1.34 1.22 3.73 1.41 -3.33%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.11 86.57 67.76 56.11 56.60 47.57 43.48 12.90%
EPS 5.90 4.83 2.41 3.31 3.29 2.86 2.79 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7667 0.7133 0.6667 0.5956 0.5422 1.6578 0.4821 8.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.46 4.98 5.38 9.82 7.21 6.83 3.97 -
P/RPS 4.04 3.84 5.29 7.78 5.66 6.38 3.12 4.39%
P/EPS 61.67 68.73 148.56 131.67 97.29 106.16 48.57 4.05%
EY 1.62 1.45 0.67 0.76 1.03 0.94 2.06 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 4.65 5.38 7.33 5.91 1.83 2.82 9.07%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 26/11/18 27/11/17 -
Price 5.41 5.53 4.47 6.14 7.25 7.21 3.98 -
P/RPS 4.00 4.26 4.40 4.86 5.69 6.74 3.13 4.17%
P/EPS 61.11 76.33 123.43 82.33 97.83 112.07 48.69 3.85%
EY 1.64 1.31 0.81 1.21 1.02 0.89 2.05 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 5.17 4.47 4.58 5.94 1.93 2.82 8.88%

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