[QL] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 60.21%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,715,288 2,479,403 2,198,296 2,083,707 2,042,919 1,850,313 1,583,845 9.39%
PBT 211,142 199,428 198,922 200,005 187,200 156,280 130,678 8.32%
Tax -30,710 -29,844 -40,613 -39,342 -38,536 -30,335 -25,406 3.20%
NP 180,432 169,584 158,309 160,663 148,664 125,945 105,272 9.39%
-
NP to SH 173,516 159,872 148,687 153,944 143,847 121,319 99,715 9.66%
-
Tax Rate 14.54% 14.96% 20.42% 19.67% 20.59% 19.41% 19.44% -
Total Cost 2,534,856 2,309,819 2,039,987 1,923,044 1,894,255 1,724,368 1,478,573 9.39%
-
Net Worth 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 923,622 857,315 14.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 37,452 - - 37,444 - -
Div Payout % - - 25.19% - - 30.86% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 923,622 857,315 14.32%
NOSH 1,622,438 1,622,438 1,248,421 1,248,532 1,247,062 832,091 832,345 11.76%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.65% 6.84% 7.20% 7.71% 7.28% 6.81% 6.65% -
ROE 9.06% 8.96% 8.63% 9.71% 10.58% 13.14% 11.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 167.36 152.82 176.09 166.89 165.31 222.37 190.29 -2.11%
EPS 10.69 9.85 11.91 12.33 11.64 14.58 11.98 -1.88%
DPS 0.00 0.00 3.00 0.00 0.00 4.50 0.00 -
NAPS 1.18 1.10 1.38 1.27 1.10 1.11 1.03 2.29%
Adjusted Per Share Value based on latest NOSH - 1,246,918
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 74.51 68.03 60.32 57.18 56.06 50.77 43.46 9.39%
EPS 4.76 4.39 4.08 4.22 3.95 3.33 2.74 9.63%
DPS 0.00 0.00 1.03 0.00 0.00 1.03 0.00 -
NAPS 0.5253 0.4897 0.4727 0.4351 0.373 0.2534 0.2352 14.32%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.81 4.35 4.36 4.29 3.30 4.07 3.10 -
P/RPS 4.07 2.85 2.48 2.57 2.00 1.83 1.63 16.46%
P/EPS 63.68 44.15 36.61 34.79 28.35 27.91 25.88 16.18%
EY 1.57 2.27 2.73 2.87 3.53 3.58 3.86 -13.91%
DY 0.00 0.00 0.69 0.00 0.00 1.11 0.00 -
P/NAPS 5.77 3.95 3.16 3.38 3.00 3.67 3.01 11.44%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 -
Price 6.90 4.95 4.45 4.50 3.70 2.86 3.00 -
P/RPS 4.12 3.24 2.53 2.70 2.24 1.29 1.58 17.31%
P/EPS 64.52 50.23 37.36 36.50 31.79 19.62 25.04 17.07%
EY 1.55 1.99 2.68 2.74 3.15 5.10 3.99 -14.57%
DY 0.00 0.00 0.67 0.00 0.00 1.57 0.00 -
P/NAPS 5.85 4.50 3.22 3.54 3.36 2.58 2.91 12.33%

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