[QL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 67.84%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,160,059 1,521,833 5,247,375 3,874,319 2,473,477 1,225,424 4,373,413 -19.46%
PBT 237,347 108,106 321,211 228,435 131,439 60,678 432,556 -32.95%
Tax -54,413 -24,646 -85,670 -63,727 -35,470 -15,442 -107,373 -36.41%
NP 182,934 83,460 235,541 164,708 95,969 45,236 325,183 -31.82%
-
NP to SH 176,325 82,424 217,321 147,930 88,136 42,194 311,397 -31.53%
-
Tax Rate 22.93% 22.80% 26.67% 27.90% 26.99% 25.45% 24.82% -
Total Cost 2,977,125 1,438,373 5,011,834 3,709,611 2,377,508 1,180,188 4,048,230 -18.51%
-
Net Worth 2,604,013 2,579,676 2,482,330 2,409,320 2,433,657 2,360,647 2,311,974 8.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 85,177 - - - 85,177 -
Div Payout % - - 39.19% - - - 27.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,604,013 2,579,676 2,482,330 2,409,320 2,433,657 2,360,647 2,311,974 8.24%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 2,433,657 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.79% 5.48% 4.49% 4.25% 3.88% 3.69% 7.44% -
ROE 6.77% 3.20% 8.75% 6.14% 3.62% 1.79% 13.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 129.85 62.53 215.62 159.20 101.64 50.35 179.71 -19.46%
EPS 7.25 3.39 8.93 6.08 3.62 1.73 12.80 -31.51%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.07 1.06 1.02 0.99 1.00 0.97 0.95 8.24%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.57 41.69 143.74 106.13 67.76 33.57 119.80 -19.45%
EPS 4.83 2.26 5.95 4.05 2.41 1.16 8.53 -31.53%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 2.33 -
NAPS 0.7133 0.7067 0.68 0.66 0.6667 0.6467 0.6333 8.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.98 5.20 5.02 4.57 5.38 5.65 6.06 -
P/RPS 3.84 8.32 2.33 2.87 5.29 11.22 3.37 9.08%
P/EPS 68.73 153.54 56.22 75.18 148.56 325.88 47.36 28.15%
EY 1.45 0.65 1.78 1.33 0.67 0.31 2.11 -22.10%
DY 0.00 0.00 0.70 0.00 0.00 0.00 0.58 -
P/NAPS 4.65 4.91 4.92 4.62 5.38 5.82 6.38 -18.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 24/02/22 29/11/21 25/08/21 27/05/21 -
Price 5.53 5.07 5.03 4.90 4.47 5.75 6.18 -
P/RPS 4.26 8.11 2.33 3.08 4.40 11.42 3.44 15.30%
P/EPS 76.33 149.70 56.33 80.61 123.43 331.65 48.30 35.63%
EY 1.31 0.67 1.78 1.24 0.81 0.30 2.07 -26.26%
DY 0.00 0.00 0.70 0.00 0.00 0.00 0.57 -
P/NAPS 5.17 4.78 4.93 4.95 4.47 5.93 6.51 -14.23%

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