[QL] YoY 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- 4.88%
YoY- 4.02%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 978,858 892,018 799,063 738,002 732,822 665,628 536,880 10.52%
PBT 92,965 77,818 75,416 76,543 74,610 59,465 40,860 14.67%
Tax -17,675 -14,721 -14,290 -12,431 -15,295 -12,089 -7,598 15.10%
NP 75,290 63,097 61,126 64,112 59,315 47,376 33,262 14.57%
-
NP to SH 69,137 57,855 56,038 57,857 55,619 44,613 31,536 13.97%
-
Tax Rate 19.01% 18.92% 18.95% 16.24% 20.50% 20.33% 18.60% -
Total Cost 903,568 828,921 737,937 673,890 673,507 618,252 503,618 10.22%
-
Net Worth 1,914,476 1,784,681 1,722,326 1,583,586 1,371,769 923,888 857,046 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 - - 37,441 - - - - -
Div Payout % - - 66.82% - - - - -
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 1,722,326 1,583,586 1,371,769 923,888 857,046 14.32%
NOSH 1,622,438 1,622,438 1,248,062 1,246,918 1,247,062 832,332 832,084 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 7.69% 7.07% 7.65% 8.69% 8.09% 7.12% 6.20% -
ROE 3.61% 3.24% 3.25% 3.65% 4.05% 4.83% 3.68% -
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 60.33 54.98 64.02 59.19 58.76 79.97 64.52 -1.11%
EPS 4.26 3.57 4.49 4.64 4.46 5.36 3.79 1.96%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 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 26.86 24.48 21.93 20.25 20.11 18.26 14.73 10.52%
EPS 1.90 1.59 1.54 1.59 1.53 1.22 0.87 13.89%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.5253 0.4897 0.4726 0.4345 0.3764 0.2535 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 11.29 7.91 6.81 7.25 5.62 5.09 4.80 15.31%
P/EPS 159.81 121.99 97.10 92.46 73.99 75.93 81.79 11.80%
EY 0.63 0.82 1.03 1.08 1.35 1.32 1.22 -10.42%
DY 0.00 0.00 0.69 0.00 0.00 0.00 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 11.44 9.00 6.95 7.60 6.30 3.58 4.65 16.18%
P/EPS 161.92 138.81 99.11 96.98 82.96 53.36 79.16 12.66%
EY 0.62 0.72 1.01 1.03 1.21 1.87 1.26 -11.14%
DY 0.00 0.00 0.67 0.00 0.00 0.00 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