[QL] YoY 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- 8.88%
YoY- -34.49%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,872,968 1,690,167 1,638,226 1,248,053 1,078,089 1,072,852 920,255 12.56%
PBT 191,238 176,742 129,241 70,761 97,320 84,330 66,999 19.08%
Tax -51,523 -43,776 -29,767 -20,028 -24,549 -14,458 -5,513 45.08%
NP 139,715 132,966 99,474 50,733 72,771 69,872 61,486 14.64%
-
NP to SH 128,281 122,643 93,901 45,942 70,130 69,682 60,517 13.32%
-
Tax Rate 26.94% 24.77% 23.03% 28.30% 25.23% 17.14% 8.23% -
Total Cost 1,733,253 1,557,201 1,538,752 1,197,320 1,005,318 1,002,980 858,769 12.40%
-
Net Worth 3,024,807 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 -10.90%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,024,807 2,798,705 2,604,013 2,433,657 2,174,066 1,979,374 6,051,693 -10.90%
NOSH 3,644,346 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 14.42%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.46% 7.87% 6.07% 4.06% 6.75% 6.51% 6.68% -
ROE 4.24% 4.38% 3.61% 1.89% 3.23% 3.52% 1.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.39 69.45 67.32 51.28 66.45 66.13 56.72 -1.62%
EPS 3.52 5.04 3.86 1.89 4.32 4.29 3.73 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.15 1.07 1.00 1.34 1.22 3.73 -22.13%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.39 46.38 44.95 34.25 29.58 29.44 25.25 12.56%
EPS 3.52 3.37 2.58 1.26 1.92 1.91 1.66 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.768 0.7145 0.6678 0.5966 0.5431 1.6606 -10.90%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.68 5.46 4.98 5.38 9.82 7.21 6.83 -
P/RPS 9.11 7.86 7.40 10.49 14.78 10.90 12.04 -4.53%
P/EPS 132.95 108.35 129.07 284.99 227.18 167.87 183.11 -5.19%
EY 0.75 0.92 0.77 0.35 0.44 0.60 0.55 5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 4.75 4.65 5.38 7.33 5.91 1.83 20.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 29/11/23 29/11/22 29/11/21 27/11/20 29/11/19 26/11/18 -
Price 4.87 5.41 5.53 4.47 6.14 7.25 7.21 -
P/RPS 9.48 7.79 8.22 8.72 9.24 10.96 12.71 -4.76%
P/EPS 138.35 107.35 143.32 236.79 142.05 168.81 193.30 -5.41%
EY 0.72 0.93 0.70 0.42 0.70 0.59 0.52 5.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 4.70 5.17 4.47 4.58 5.94 1.93 20.34%

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