[QL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 60.48%
YoY- -3.41%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,587,385 778,473 3,012,026 2,198,296 1,399,233 669,536 2,853,924 -32.34%
PBT 121,610 50,367 260,511 198,922 123,506 52,795 249,481 -38.03%
Tax -15,123 -6,072 -53,691 -40,613 -26,323 -11,506 -47,720 -53.48%
NP 106,487 44,295 206,820 158,309 97,183 41,289 201,761 -34.66%
-
NP to SH 102,017 42,211 195,921 148,687 92,649 42,125 192,079 -34.39%
-
Tax Rate 12.44% 12.06% 20.61% 20.42% 21.31% 21.79% 19.13% -
Total Cost 1,480,898 734,178 2,805,206 2,039,987 1,302,050 628,247 2,652,163 -32.16%
-
Net Worth 1,759,722 1,784,682 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 6.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 90,473 37,452 - - 53,025 -
Div Payout % - - 46.18% 25.19% - - 27.61% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,759,722 1,784,682 1,747,066 1,722,821 1,648,203 1,645,118 1,597,005 6.67%
NOSH 1,622,438 1,248,030 1,247,904 1,248,421 1,248,638 1,246,301 1,247,660 19.11%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.71% 5.69% 6.87% 7.20% 6.95% 6.17% 7.07% -
ROE 5.80% 2.37% 11.21% 8.63% 5.62% 2.56% 12.03% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 127.19 62.38 241.37 176.09 112.06 53.72 228.74 -32.35%
EPS 8.17 3.38 15.70 11.91 7.42 3.38 15.39 -34.41%
DPS 0.00 0.00 7.25 3.00 0.00 0.00 4.25 -
NAPS 1.41 1.43 1.40 1.38 1.32 1.32 1.28 6.65%
Adjusted Per Share Value based on latest NOSH - 1,248,062
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.48 21.33 82.51 60.22 38.33 18.34 78.18 -32.34%
EPS 2.79 1.16 5.37 4.07 2.54 1.15 5.26 -34.44%
DPS 0.00 0.00 2.48 1.03 0.00 0.00 1.45 -
NAPS 0.4821 0.4889 0.4786 0.4719 0.4515 0.4507 0.4375 6.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.97 4.94 4.56 4.36 4.43 4.37 4.35 -
P/RPS 3.12 7.92 1.89 2.48 3.95 8.13 1.90 39.14%
P/EPS 48.57 146.06 29.04 36.61 59.70 129.29 28.26 43.43%
EY 2.06 0.68 3.44 2.73 1.67 0.77 3.54 -30.27%
DY 0.00 0.00 1.59 0.69 0.00 0.00 0.98 -
P/NAPS 2.82 3.45 3.26 3.16 3.36 3.31 3.40 -11.71%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 24/08/17 29/05/17 28/02/17 21/11/16 24/08/16 30/05/16 -
Price 3.98 4.95 4.96 4.45 4.40 4.38 4.43 -
P/RPS 3.13 7.94 2.05 2.53 3.93 8.15 1.94 37.52%
P/EPS 48.69 146.35 31.59 37.36 59.30 129.59 28.78 41.93%
EY 2.05 0.68 3.17 2.68 1.69 0.77 3.48 -29.70%
DY 0.00 0.00 1.46 0.67 0.00 0.00 0.96 -
P/NAPS 2.82 3.46 3.54 3.22 3.33 3.32 3.46 -12.73%

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