[QL] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 30.15%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,712,192 1,629,097 1,400,842 1,111,372 1,107,349 978,858 892,018 11.47%
PBT 177,598 130,971 96,996 108,548 97,650 92,965 77,818 14.73%
Tax -43,085 -29,876 -28,257 -28,037 -22,675 -17,675 -14,721 19.59%
NP 134,513 101,095 68,739 80,511 74,975 75,290 63,097 13.44%
-
NP to SH 123,620 97,179 59,794 76,326 76,121 69,137 57,855 13.48%
-
Tax Rate 24.26% 22.81% 29.13% 25.83% 23.22% 19.01% 18.92% -
Total Cost 1,577,679 1,528,002 1,332,103 1,030,861 1,032,374 903,568 828,921 11.31%
-
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.86% 6.21% 4.91% 7.24% 6.77% 7.69% 7.07% -
ROE 4.23% 3.66% 2.48% 3.48% 3.69% 3.61% 3.24% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 70.35 66.94 57.56 45.67 68.25 60.33 54.98 4.19%
EPS 5.08 3.99 2.46 3.14 4.69 4.26 3.57 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 0.99 0.90 1.27 1.18 1.10 1.46%
Adjusted Per Share Value based on latest NOSH - 2,433,657
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.98 44.70 38.44 30.50 30.39 26.86 24.48 11.47%
EPS 3.39 2.67 1.64 2.09 2.09 1.90 1.59 13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8013 0.7279 0.6611 0.601 0.5654 0.5253 0.4897 8.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.71 5.51 4.57 5.80 8.13 6.81 4.35 -
P/RPS 8.12 8.23 7.94 12.70 11.91 11.29 7.91 0.43%
P/EPS 112.41 137.99 186.00 184.93 173.28 159.81 121.99 -1.35%
EY 0.89 0.72 0.54 0.54 0.58 0.63 0.82 1.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.06 4.62 6.44 6.40 5.77 3.95 3.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 -
Price 5.81 5.81 4.90 6.09 8.30 6.90 4.95 -
P/RPS 8.26 8.68 8.51 13.34 12.16 11.44 9.00 -1.41%
P/EPS 114.38 145.50 199.43 194.18 176.91 161.92 138.81 -3.17%
EY 0.87 0.69 0.50 0.51 0.57 0.62 0.72 3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.33 4.95 6.77 6.54 5.85 4.50 1.22%

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