[QL] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 56.71%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,159,610 3,173,414 2,715,288 2,479,403 2,198,296 2,083,707 2,042,919 7.53%
PBT 286,270 244,141 211,142 199,428 198,922 200,005 187,200 7.32%
Tax -79,055 -49,954 -30,710 -29,844 -40,613 -39,342 -38,536 12.71%
NP 207,215 194,187 180,432 169,584 158,309 160,663 148,664 5.68%
-
NP to SH 197,335 196,354 173,516 159,872 148,687 153,944 143,847 5.40%
-
Tax Rate 27.62% 20.46% 14.54% 14.96% 20.42% 19.67% 20.59% -
Total Cost 2,952,395 2,979,227 2,534,856 2,309,819 2,039,987 1,923,044 1,894,255 7.66%
-
Net Worth 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 8.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 37,452 - - -
Div Payout % - - - - 25.19% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 1,585,635 1,359,378 8.26%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,248,421 1,248,532 1,247,062 11.77%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.56% 6.12% 6.65% 6.84% 7.20% 7.71% 7.28% -
ROE 9.01% 9.53% 9.06% 8.96% 8.63% 9.71% 10.58% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 129.83 195.60 167.36 152.82 176.09 166.89 165.31 -3.94%
EPS 8.11 12.10 10.69 9.85 11.91 12.33 11.64 -5.83%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.90 1.27 1.18 1.10 1.38 1.27 1.10 -3.28%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 129.83 130.40 111.57 101.88 90.33 85.62 83.94 7.53%
EPS 8.11 8.07 7.13 6.57 6.11 6.33 5.91 5.41%
DPS 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
NAPS 0.90 0.8467 0.7867 0.7333 0.7079 0.6515 0.5586 8.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 5.80 8.13 6.81 4.35 4.36 4.29 3.30 -
P/RPS 4.47 4.16 4.07 2.85 2.48 2.57 2.00 14.32%
P/EPS 71.53 67.18 63.68 44.15 36.61 34.79 28.35 16.66%
EY 1.40 1.49 1.57 2.27 2.73 2.87 3.53 -14.27%
DY 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 6.44 6.40 5.77 3.95 3.16 3.38 3.00 13.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 26/02/18 28/02/17 25/02/16 26/02/15 -
Price 6.09 8.30 6.90 4.95 4.45 4.50 3.70 -
P/RPS 4.69 4.24 4.12 3.24 2.53 2.70 2.24 13.09%
P/EPS 75.11 68.58 64.52 50.23 37.36 36.50 31.79 15.39%
EY 1.33 1.46 1.55 1.99 2.68 2.74 3.15 -13.37%
DY 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 6.77 6.54 5.85 4.50 3.22 3.54 3.36 12.37%

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