[QL] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -14.5%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 784,427 813,730 770,217 664,848 606,874 562,462 498,163 7.85%
PBT 55,893 61,589 49,476 58,775 47,487 42,031 41,917 4.91%
Tax -9,795 -13,078 -8,378 -11,499 -6,678 -9,751 -8,022 3.38%
NP 46,098 48,511 41,098 47,276 40,809 32,280 33,895 5.25%
-
NP to SH 46,364 47,237 38,135 47,553 38,610 31,991 31,194 6.82%
-
Tax Rate 17.52% 21.23% 16.93% 19.56% 14.06% 23.20% 19.14% -
Total Cost 738,329 765,219 729,119 617,572 566,065 530,182 464,268 8.03%
-
Net Worth 1,800,906 1,749,518 1,597,733 1,435,901 1,330,965 832,909 815,574 14.10%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 73,009 53,110 53,049 - 41,967 37,480 37,449 11.76%
Div Payout % 157.47% 112.43% 139.11% - 108.70% 117.16% 120.05% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,800,906 1,749,518 1,597,733 1,435,901 1,330,965 832,909 815,574 14.10%
NOSH 1,622,438 1,249,656 1,248,229 1,248,609 1,199,068 832,909 832,219 11.76%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.88% 5.96% 5.34% 7.11% 6.72% 5.74% 6.80% -
ROE 2.57% 2.70% 2.39% 3.31% 2.90% 3.84% 3.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 48.35 65.12 61.70 53.25 50.61 67.53 59.86 -3.49%
EPS 2.86 3.78 3.06 3.81 3.22 2.79 3.75 -4.41%
DPS 4.50 4.25 4.25 0.00 3.50 4.50 4.50 0.00%
NAPS 1.11 1.40 1.28 1.15 1.11 1.00 0.98 2.09%
Adjusted Per Share Value based on latest NOSH - 1,248,609
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.52 22.33 21.13 18.24 16.65 15.43 13.67 7.85%
EPS 1.27 1.30 1.05 1.30 1.06 0.88 0.86 6.70%
DPS 2.00 1.46 1.46 0.00 1.15 1.03 1.03 11.68%
NAPS 0.4942 0.4801 0.4384 0.394 0.3652 0.2285 0.2238 14.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.09 4.56 4.35 3.92 3.24 3.02 3.25 -
P/RPS 10.53 7.00 7.05 7.36 6.40 4.47 5.43 11.66%
P/EPS 178.12 120.63 142.38 102.93 100.62 78.63 86.71 12.74%
EY 0.56 0.83 0.70 0.97 0.99 1.27 1.15 -11.29%
DY 0.88 0.93 0.98 0.00 1.08 1.49 1.38 -7.22%
P/NAPS 4.59 3.26 3.40 3.41 2.92 3.02 3.32 5.54%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 -
Price 5.32 4.96 4.43 4.05 3.20 3.36 3.16 -
P/RPS 11.00 7.62 7.18 7.61 6.32 4.98 5.28 13.00%
P/EPS 186.17 131.22 145.00 106.34 99.38 87.48 84.31 14.10%
EY 0.54 0.76 0.69 0.94 1.01 1.14 1.19 -12.33%
DY 0.85 0.86 0.96 0.00 1.09 1.34 1.42 -8.19%
P/NAPS 4.79 3.54 3.46 3.52 2.88 3.36 3.22 6.83%

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