[QL] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 34.79%
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 920,255 808,912 729,697 690,409 656,541 605,145 552,451 8.87%
PBT 66,999 71,243 70,711 70,672 62,257 53,091 48,204 5.63%
Tax -5,513 -9,051 -14,817 -15,845 -12,782 -9,782 -9,166 -8.12%
NP 61,486 62,192 55,894 54,827 49,475 43,309 39,038 7.86%
-
NP to SH 60,517 59,806 50,524 55,163 48,174 42,257 36,866 8.60%
-
Tax Rate 8.23% 12.70% 20.95% 22.42% 20.53% 18.42% 19.02% -
Total Cost 858,769 746,720 673,803 635,582 607,066 561,836 513,413 8.94%
-
Net Worth 6,051,693 1,759,722 1,646,708 1,497,638 1,297,952 890,058 832,189 39.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,051,693 1,759,722 1,646,708 1,497,638 1,297,952 890,058 832,189 39.16%
NOSH 1,622,438 1,622,438 1,247,506 1,248,031 1,248,031 831,830 832,189 11.76%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.68% 7.69% 7.66% 7.94% 7.54% 7.16% 7.07% -
ROE 1.00% 3.40% 3.07% 3.68% 3.71% 4.75% 4.43% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 56.72 64.82 58.49 55.32 52.61 72.75 66.39 -2.58%
EPS 3.73 4.79 4.05 4.42 3.86 5.08 4.43 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 1.41 1.32 1.20 1.04 1.07 1.00 24.52%
Adjusted Per Share Value based on latest NOSH - 1,248,031
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.81 33.24 29.98 28.37 26.98 24.87 22.70 8.87%
EPS 2.49 2.46 2.08 2.27 1.98 1.74 1.51 8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4867 0.7231 0.6766 0.6154 0.5333 0.3657 0.342 39.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.83 3.97 4.43 4.00 3.43 3.61 3.15 -
P/RPS 12.04 6.13 7.57 7.23 6.52 4.96 4.75 16.75%
P/EPS 183.11 82.85 109.38 90.50 88.86 71.06 71.11 17.06%
EY 0.55 1.21 0.91 1.11 1.13 1.41 1.41 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.82 3.36 3.33 3.30 3.37 3.15 -8.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 22/11/13 20/11/12 -
Price 7.21 3.98 4.40 4.20 3.46 4.23 3.16 -
P/RPS 12.71 6.14 7.52 7.59 6.58 5.81 4.76 17.77%
P/EPS 193.30 83.05 108.64 95.02 89.64 83.27 71.33 18.06%
EY 0.52 1.20 0.92 1.05 1.12 1.20 1.40 -15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.82 3.33 3.50 3.33 3.95 3.16 -7.88%

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