[QL] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 63.31%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 4,789,156 3,874,319 3,159,610 3,173,414 2,715,288 2,479,403 2,198,296 13.85%
PBT 368,318 228,435 286,270 244,141 211,142 199,428 198,922 10.80%
Tax -84,289 -63,727 -79,055 -49,954 -30,710 -29,844 -40,613 12.93%
NP 284,029 164,708 207,215 194,187 180,432 169,584 158,309 10.22%
-
NP to SH 273,504 147,930 197,335 196,354 173,516 159,872 148,687 10.68%
-
Tax Rate 22.88% 27.90% 27.62% 20.46% 14.54% 14.96% 20.42% -
Total Cost 4,505,127 3,709,611 2,952,395 2,979,227 2,534,856 2,309,819 2,039,987 14.10%
-
Net Worth 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 7.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - 37,452 -
Div Payout % - - - - - - 25.19% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 1,722,821 7.45%
NOSH 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,248,421 11.76%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.93% 4.25% 6.56% 6.12% 6.65% 6.84% 7.20% -
ROE 10.31% 6.14% 9.01% 9.53% 9.06% 8.96% 8.63% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 196.79 159.20 129.83 195.60 167.36 152.82 176.09 1.86%
EPS 11.24 6.08 8.11 12.10 10.69 9.85 11.91 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.09 0.99 0.90 1.27 1.18 1.10 1.38 -3.85%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 196.79 159.20 129.83 130.40 111.57 101.88 90.33 13.85%
EPS 11.24 6.08 8.11 8.07 7.13 6.57 6.11 10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
NAPS 1.09 0.99 0.90 0.8467 0.7867 0.7333 0.7079 7.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 5.51 4.57 5.80 8.13 6.81 4.35 4.36 -
P/RPS 2.80 2.87 4.47 4.16 4.07 2.85 2.48 2.04%
P/EPS 49.03 75.18 71.53 67.18 63.68 44.15 36.61 4.98%
EY 2.04 1.33 1.40 1.49 1.57 2.27 2.73 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 5.06 4.62 6.44 6.40 5.77 3.95 3.16 8.15%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 28/02/17 -
Price 5.81 4.90 6.09 8.30 6.90 4.95 4.45 -
P/RPS 2.95 3.08 4.69 4.24 4.12 3.24 2.53 2.59%
P/EPS 51.70 80.61 75.11 68.58 64.52 50.23 37.36 5.56%
EY 1.93 1.24 1.33 1.46 1.55 1.99 2.68 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 5.33 4.95 6.77 6.54 5.85 4.50 3.22 8.75%

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