[QL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -78.46%
YoY- 0.2%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 3,263,830 2,479,403 1,587,385 778,473 3,012,026 2,198,296 1,399,233 75.97%
PBT 255,321 199,428 121,610 50,367 260,511 198,922 123,506 62.35%
Tax -39,639 -29,844 -15,123 -6,072 -53,691 -40,613 -26,323 31.41%
NP 215,682 169,584 106,487 44,295 206,820 158,309 97,183 70.22%
-
NP to SH 206,236 159,872 102,017 42,211 195,921 148,687 92,649 70.56%
-
Tax Rate 15.53% 14.96% 12.44% 12.06% 20.61% 20.42% 21.31% -
Total Cost 3,048,148 2,309,819 1,480,898 734,178 2,805,206 2,039,987 1,302,050 76.39%
-
Net Worth 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 1,722,821 1,648,203 6.09%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 73,009 - - - 90,473 37,452 - -
Div Payout % 35.40% - - - 46.18% 25.19% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 1,722,821 1,648,203 6.09%
NOSH 1,622,438 1,622,438 1,622,438 1,248,030 1,247,904 1,248,421 1,248,638 19.09%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.61% 6.84% 6.71% 5.69% 6.87% 7.20% 6.95% -
ROE 11.45% 8.96% 5.80% 2.37% 11.21% 8.63% 5.62% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 201.17 152.82 127.19 62.38 241.37 176.09 112.06 47.76%
EPS 12.71 9.85 8.17 3.38 15.70 11.91 7.42 43.20%
DPS 4.50 0.00 0.00 0.00 7.25 3.00 0.00 -
NAPS 1.11 1.10 1.41 1.43 1.40 1.38 1.32 -10.91%
Adjusted Per Share Value based on latest NOSH - 1,248,030
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 89.41 67.92 43.48 21.33 82.51 60.22 38.33 75.97%
EPS 5.65 4.38 2.79 1.16 5.37 4.07 2.54 70.48%
DPS 2.00 0.00 0.00 0.00 2.48 1.03 0.00 -
NAPS 0.4933 0.4889 0.4821 0.4889 0.4786 0.4719 0.4515 6.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.09 4.35 3.97 4.94 4.56 4.36 4.43 -
P/RPS 2.53 2.85 3.12 7.92 1.89 2.48 3.95 -25.71%
P/EPS 40.04 44.15 48.57 146.06 29.04 36.61 59.70 -23.39%
EY 2.50 2.27 2.06 0.68 3.44 2.73 1.67 30.89%
DY 0.88 0.00 0.00 0.00 1.59 0.69 0.00 -
P/NAPS 4.59 3.95 2.82 3.45 3.26 3.16 3.36 23.13%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 26/02/18 27/11/17 24/08/17 29/05/17 28/02/17 21/11/16 -
Price 5.32 4.95 3.98 4.95 4.96 4.45 4.40 -
P/RPS 2.64 3.24 3.13 7.94 2.05 2.53 3.93 -23.31%
P/EPS 41.85 50.23 48.69 146.35 31.59 37.36 59.30 -20.74%
EY 2.39 1.99 2.05 0.68 3.17 2.68 1.69 26.01%
DY 0.85 0.00 0.00 0.00 1.46 0.67 0.00 -
P/NAPS 4.79 4.50 2.82 3.46 3.54 3.22 3.33 27.45%

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