[QL] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 6.41%
YoY- 18.82%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 3,293,133 2,968,513 2,748,556 2,649,793 2,412,871 2,081,856 1,951,477 9.10%
PBT 261,017 248,398 258,781 234,687 198,312 172,597 170,819 7.31%
Tax -42,922 -48,991 -50,841 -44,913 -39,586 -33,319 -32,178 4.91%
NP 218,095 199,407 207,940 189,774 158,726 139,278 138,641 7.83%
-
NP to SH 207,109 186,822 201,498 182,759 153,810 131,020 131,766 7.82%
-
Tax Rate 16.44% 19.72% 19.65% 19.14% 19.96% 19.30% 18.84% -
Total Cost 3,075,038 2,769,106 2,540,616 2,460,019 2,254,145 1,942,578 1,812,836 9.19%
-
Net Worth 1,784,681 1,248,062 1,583,586 1,371,769 923,888 857,046 789,853 14.53%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 53,110 53,049 - 41,967 37,480 37,449 34,739 7.32%
Div Payout % 25.64% 28.40% - 22.96% 24.37% 28.58% 26.36% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,784,681 1,248,062 1,583,586 1,371,769 923,888 857,046 789,853 14.53%
NOSH 1,622,438 1,248,062 1,246,918 1,247,062 832,332 832,084 831,425 11.77%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.62% 6.72% 7.57% 7.16% 6.58% 6.69% 7.10% -
ROE 11.60% 14.97% 12.72% 13.32% 16.65% 15.29% 16.68% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 202.97 237.85 220.43 212.48 289.89 250.20 234.71 -2.39%
EPS 12.77 14.97 16.16 14.66 18.48 15.75 15.85 -3.53%
DPS 3.27 4.25 0.00 3.37 4.50 4.50 4.25 -4.27%
NAPS 1.10 1.00 1.27 1.10 1.11 1.03 0.95 2.47%
Adjusted Per Share Value based on latest NOSH - 1,247,062
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 90.36 81.46 75.42 72.71 66.21 57.13 53.55 9.10%
EPS 5.68 5.13 5.53 5.01 4.22 3.60 3.62 7.78%
DPS 1.46 1.46 0.00 1.15 1.03 1.03 0.95 7.41%
NAPS 0.4897 0.3425 0.4345 0.3764 0.2535 0.2352 0.2167 14.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.35 4.36 4.29 3.30 4.07 3.10 3.08 -
P/RPS 2.14 1.83 1.95 1.55 1.40 1.24 1.31 8.51%
P/EPS 34.08 29.13 26.55 22.52 22.02 19.69 19.43 9.80%
EY 2.93 3.43 3.77 4.44 4.54 5.08 5.15 -8.96%
DY 0.75 0.97 0.00 1.02 1.11 1.45 1.38 -9.65%
P/NAPS 3.95 4.36 3.38 3.00 3.67 3.01 3.24 3.35%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 25/02/16 26/02/15 20/02/14 22/02/13 21/02/12 -
Price 4.95 4.45 4.50 3.70 2.86 3.00 3.32 -
P/RPS 2.44 1.87 2.04 1.74 0.99 1.20 1.41 9.56%
P/EPS 38.78 29.73 27.85 25.25 15.48 19.05 20.95 10.79%
EY 2.58 3.36 3.59 3.96 6.46 5.25 4.77 -9.72%
DY 0.66 0.96 0.00 0.91 1.57 1.50 1.28 -10.44%
P/NAPS 4.50 4.45 3.54 3.36 2.58 2.91 3.49 4.32%

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