[QL] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -12.28%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,972,852 3,264,700 3,113,892 2,678,144 2,621,188 2,542,224 2,318,544 9.38%
PBT 248,644 204,712 201,468 211,180 211,164 201,332 174,900 6.03%
Tax -51,284 -30,088 -24,288 -46,024 -44,264 -40,632 -31,856 8.25%
NP 197,360 174,624 177,180 165,156 166,900 160,700 143,044 5.50%
-
NP to SH 202,204 175,448 168,844 168,500 163,700 161,424 139,796 6.34%
-
Tax Rate 20.63% 14.70% 12.06% 21.79% 20.96% 20.18% 18.21% -
Total Cost 3,775,492 3,090,076 2,936,712 2,512,988 2,454,288 2,381,524 2,175,500 9.61%
-
Net Worth 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 1,299,388 923,652 13.69%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 149,781 -
Div Payout % - - - - - - 107.14% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 1,299,388 923,652 13.69%
NOSH 1,622,438 1,622,438 1,248,030 1,246,301 1,247,713 1,249,411 832,119 11.76%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.97% 5.35% 5.69% 6.17% 6.37% 6.32% 6.17% -
ROE 10.13% 9.40% 9.46% 10.24% 11.12% 12.42% 15.14% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 244.87 201.22 249.50 214.89 210.08 203.47 278.63 -2.12%
EPS 12.48 10.80 13.52 13.52 13.12 12.92 16.80 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
NAPS 1.23 1.15 1.43 1.32 1.18 1.04 1.11 1.72%
Adjusted Per Share Value based on latest NOSH - 1,246,301
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 108.83 89.43 85.30 73.36 71.80 69.64 63.51 9.38%
EPS 5.54 4.81 4.63 4.62 4.48 4.42 3.83 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
NAPS 0.5467 0.5111 0.4889 0.4507 0.4033 0.3559 0.253 13.69%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.84 6.00 4.94 4.37 3.95 3.25 3.12 -
P/RPS 2.79 2.98 1.98 2.03 1.88 1.60 1.12 16.42%
P/EPS 54.88 55.48 36.51 32.32 30.11 25.15 18.57 19.78%
EY 1.82 1.80 2.74 3.09 3.32 3.98 5.38 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
P/NAPS 5.56 5.22 3.45 3.31 3.35 3.13 2.81 12.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 24/08/17 24/08/16 26/08/15 21/08/14 22/08/13 -
Price 6.90 6.18 4.95 4.38 3.89 3.40 3.36 -
P/RPS 2.82 3.07 1.98 2.04 1.85 1.67 1.21 15.13%
P/EPS 55.36 57.15 36.59 32.40 29.65 26.32 20.00 18.48%
EY 1.81 1.75 2.73 3.09 3.37 3.80 5.00 -15.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 5.61 5.37 3.46 3.32 3.30 3.27 3.03 10.80%

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