[QL] YoY 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- -3.26%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,111,372 1,107,349 978,858 892,018 799,063 738,002 732,822 7.18%
PBT 108,548 97,650 92,965 77,818 75,416 76,543 74,610 6.44%
Tax -28,037 -22,675 -17,675 -14,721 -14,290 -12,431 -15,295 10.61%
NP 80,511 74,975 75,290 63,097 61,126 64,112 59,315 5.21%
-
NP to SH 76,326 76,121 69,137 57,855 56,038 57,857 55,619 5.41%
-
Tax Rate 25.83% 23.22% 19.01% 18.92% 18.95% 16.24% 20.50% -
Total Cost 1,030,861 1,032,374 903,568 828,921 737,937 673,890 673,507 7.34%
-
Net Worth 2,190,291 2,060,496 1,914,476 1,784,681 1,722,326 1,583,586 1,371,769 8.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 37,441 - - -
Div Payout % - - - - 66.82% - - -
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 1,722,326 1,583,586 1,371,769 8.10%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,248,062 1,246,918 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 7.24% 6.77% 7.69% 7.07% 7.65% 8.69% 8.09% -
ROE 3.48% 3.69% 3.61% 3.24% 3.25% 3.65% 4.05% -
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 45.67 68.25 60.33 54.98 64.02 59.19 58.76 -4.10%
EPS 3.14 4.69 4.26 3.57 4.49 4.64 4.46 -5.67%
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 30.50 30.39 26.86 24.48 21.93 20.25 20.11 7.18%
EPS 2.09 2.09 1.90 1.59 1.54 1.59 1.53 5.33%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.601 0.5654 0.5253 0.4897 0.4726 0.4345 0.3764 8.10%
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 12.70 11.91 11.29 7.91 6.81 7.25 5.62 14.54%
P/EPS 184.93 173.28 159.81 121.99 97.10 92.46 73.99 16.47%
EY 0.54 0.58 0.63 0.82 1.03 1.08 1.35 -14.15%
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 13.34 12.16 11.44 9.00 6.95 7.60 6.30 13.30%
P/EPS 194.18 176.91 161.92 138.81 99.11 96.98 82.96 15.21%
EY 0.51 0.57 0.62 0.72 1.01 1.03 1.21 -13.39%
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