[QL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 119.94%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 778,473 3,012,026 2,198,296 1,399,233 669,536 2,853,924 2,083,707 -48.15%
PBT 50,367 260,511 198,922 123,506 52,795 249,481 200,005 -60.15%
Tax -6,072 -53,691 -40,613 -26,323 -11,506 -47,720 -39,342 -71.25%
NP 44,295 206,820 158,309 97,183 41,289 201,761 160,663 -57.67%
-
NP to SH 42,211 195,921 148,687 92,649 42,125 192,079 153,944 -57.82%
-
Tax Rate 12.06% 20.61% 20.42% 21.31% 21.79% 19.13% 19.67% -
Total Cost 734,178 2,805,206 2,039,987 1,302,050 628,247 2,652,163 1,923,044 -47.40%
-
Net Worth 1,784,682 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 8.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 90,473 37,452 - - 53,025 - -
Div Payout % - 46.18% 25.19% - - 27.61% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,784,682 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 1,585,635 8.21%
NOSH 1,248,030 1,247,904 1,248,421 1,248,638 1,246,301 1,247,660 1,248,532 -0.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.69% 6.87% 7.20% 6.95% 6.17% 7.07% 7.71% -
ROE 2.37% 11.21% 8.63% 5.62% 2.56% 12.03% 9.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.38 241.37 176.09 112.06 53.72 228.74 166.89 -48.14%
EPS 3.38 15.70 11.91 7.42 3.38 15.39 12.33 -57.83%
DPS 0.00 7.25 3.00 0.00 0.00 4.25 0.00 -
NAPS 1.43 1.40 1.38 1.32 1.32 1.28 1.27 8.23%
Adjusted Per Share Value based on latest NOSH - 1,247,506
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.33 82.51 60.22 38.33 18.34 78.18 57.08 -48.15%
EPS 1.16 5.37 4.07 2.54 1.15 5.26 4.22 -57.75%
DPS 0.00 2.48 1.03 0.00 0.00 1.45 0.00 -
NAPS 0.4889 0.4786 0.4719 0.4515 0.4507 0.4375 0.4344 8.20%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.94 4.56 4.36 4.43 4.37 4.35 4.29 -
P/RPS 7.92 1.89 2.48 3.95 8.13 1.90 2.57 111.91%
P/EPS 146.06 29.04 36.61 59.70 129.29 28.26 34.79 160.47%
EY 0.68 3.44 2.73 1.67 0.77 3.54 2.87 -61.74%
DY 0.00 1.59 0.69 0.00 0.00 0.98 0.00 -
P/NAPS 3.45 3.26 3.16 3.36 3.31 3.40 3.38 1.37%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 28/02/17 21/11/16 24/08/16 30/05/16 25/02/16 -
Price 4.95 4.96 4.45 4.40 4.38 4.43 4.50 -
P/RPS 7.94 2.05 2.53 3.93 8.15 1.94 2.70 105.39%
P/EPS 146.35 31.59 37.36 59.30 129.59 28.78 36.50 152.60%
EY 0.68 3.17 2.68 1.69 0.77 3.48 2.74 -60.54%
DY 0.00 1.46 0.67 0.00 0.00 0.96 0.00 -
P/NAPS 3.46 3.54 3.22 3.33 3.32 3.46 3.54 -1.51%

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