[QL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 56.71%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,736,430 816,175 3,263,830 2,479,403 1,587,385 778,473 3,012,026 -30.70%
PBT 118,177 51,178 255,321 199,428 121,610 50,367 260,511 -40.93%
Tax -13,035 -7,522 -39,639 -29,844 -15,123 -6,072 -53,691 -61.04%
NP 105,142 43,656 215,682 169,584 106,487 44,295 206,820 -36.27%
-
NP to SH 104,379 43,862 206,236 159,872 102,017 42,211 195,921 -34.25%
-
Tax Rate 11.03% 14.70% 15.53% 14.96% 12.44% 12.06% 20.61% -
Total Cost 1,631,288 772,519 3,048,148 2,309,819 1,480,898 734,178 2,805,206 -30.30%
-
Net Worth 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 128.76%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 73,009 - - - 90,473 -
Div Payout % - - 35.40% - - - 46.18% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,051,693 1,865,803 1,800,906 1,784,681 1,759,722 1,784,682 1,747,066 128.76%
NOSH 1,622,438 1,622,438 1,622,438 1,622,438 1,622,438 1,248,030 1,247,904 19.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.06% 5.35% 6.61% 6.84% 6.71% 5.69% 6.87% -
ROE 1.72% 2.35% 11.45% 8.96% 5.80% 2.37% 11.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 107.03 50.31 201.17 152.82 127.19 62.38 241.37 -41.82%
EPS 6.43 2.70 12.71 9.85 8.17 3.38 15.70 -44.82%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 7.25 -
NAPS 3.73 1.15 1.11 1.10 1.41 1.43 1.40 92.07%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 47.57 22.36 89.41 67.92 43.48 21.33 82.51 -30.70%
EPS 2.86 1.20 5.65 4.38 2.79 1.16 5.37 -34.27%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.48 -
NAPS 1.6578 0.5111 0.4933 0.4889 0.4821 0.4889 0.4786 128.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.83 6.00 5.09 4.35 3.97 4.94 4.56 -
P/RPS 6.38 11.93 2.53 2.85 3.12 7.92 1.89 124.86%
P/EPS 106.16 221.94 40.04 44.15 48.57 146.06 29.04 137.11%
EY 0.94 0.45 2.50 2.27 2.06 0.68 3.44 -57.85%
DY 0.00 0.00 0.88 0.00 0.00 0.00 1.59 -
P/NAPS 1.83 5.22 4.59 3.95 2.82 3.45 3.26 -31.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 24/05/18 26/02/18 27/11/17 24/08/17 29/05/17 -
Price 7.21 6.18 5.32 4.95 3.98 4.95 4.96 -
P/RPS 6.74 12.28 2.64 3.24 3.13 7.94 2.05 120.94%
P/EPS 112.07 228.60 41.85 50.23 48.69 146.35 31.59 132.42%
EY 0.89 0.44 2.39 1.99 2.05 0.68 3.17 -57.09%
DY 0.00 0.00 0.85 0.00 0.00 0.00 1.46 -
P/NAPS 1.93 5.37 4.79 4.50 2.82 3.46 3.54 -33.23%

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