[QL] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 4.74%
YoY- 8.83%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,135,003 3,942,956 3,412,875 3,200,178 2,907,452 2,743,376 2,582,599 8.15%
PBT 338,170 300,632 251,888 258,615 249,525 256,848 219,542 7.45%
Tax -91,722 -61,132 -37,551 -42,491 -47,132 -53,705 -41,707 14.02%
NP 246,448 239,500 214,337 216,124 202,393 203,143 177,835 5.58%
-
NP to SH 240,089 232,597 208,598 205,292 188,641 199,260 171,753 5.73%
-
Tax Rate 27.12% 20.33% 14.91% 16.43% 18.89% 20.91% 19.00% -
Total Cost 3,888,555 3,703,456 3,198,538 2,984,054 2,705,059 2,540,233 2,404,764 8.33%
-
Net Worth 2,174,066 1,979,374 6,051,693 1,759,722 1,646,708 1,497,638 1,297,952 8.96%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 73,009 73,009 73,009 90,552 53,049 - 41,967 9.65%
Div Payout % 30.41% 31.39% 35.00% 44.11% 28.12% - 24.43% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,174,066 1,979,374 6,051,693 1,759,722 1,646,708 1,497,638 1,297,952 8.96%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,247,506 1,248,031 1,248,031 4.46%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.96% 6.07% 6.28% 6.75% 6.96% 7.40% 6.89% -
ROE 11.04% 11.75% 3.45% 11.67% 11.46% 13.30% 13.23% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 254.86 243.03 210.35 256.42 233.06 219.82 206.93 3.52%
EPS 14.80 14.34 12.86 16.45 15.12 15.97 13.76 1.22%
DPS 4.50 4.50 4.50 7.25 4.25 0.00 3.36 4.98%
NAPS 1.34 1.22 3.73 1.41 1.32 1.20 1.04 4.31%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 169.91 162.02 140.24 131.50 119.47 112.73 106.12 8.15%
EPS 9.87 9.56 8.57 8.44 7.75 8.19 7.06 5.73%
DPS 3.00 3.00 3.00 3.72 2.18 0.00 1.72 9.70%
NAPS 0.8933 0.8133 2.4867 0.7231 0.6766 0.6154 0.5333 8.96%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 9.82 7.21 6.83 3.97 4.43 4.00 3.43 -
P/RPS 3.85 2.97 3.25 1.55 1.90 1.82 1.66 15.03%
P/EPS 66.36 50.29 53.12 24.13 29.30 25.05 24.92 17.71%
EY 1.51 1.99 1.88 4.14 3.41 3.99 4.01 -15.00%
DY 0.46 0.62 0.66 1.83 0.96 0.00 0.98 -11.83%
P/NAPS 7.33 5.91 1.83 2.82 3.36 3.33 3.30 14.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 -
Price 6.14 7.25 7.21 3.98 4.40 4.20 3.46 -
P/RPS 2.41 2.98 3.43 1.55 1.89 1.91 1.67 6.29%
P/EPS 41.49 50.57 56.08 24.20 29.10 26.31 25.14 8.70%
EY 2.41 1.98 1.78 4.13 3.44 3.80 3.98 -8.01%
DY 0.73 0.62 0.62 1.82 0.97 0.00 0.97 -4.62%
P/NAPS 4.58 5.94 1.93 2.82 3.33 3.50 3.33 5.45%

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