[QL] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[QL] QL RESOURCES BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -13.82%

YoY- 0.2%

Quarter Report

Q1FY2018 results- Bursa.pdf

Latest QR

Upcoming QR

QL's Result

QL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	3,880,596	3,972,852	3,264,700	3,113,892	2,678,144	2,621,188	2,542,224	7.29%
YoY %	-2.32%	21.69%	4.84%	16.27%	2.17%	3.11%	-	-
Horiz. %	152.65%	156.27%	128.42%	122.49%	105.35%	103.11%	100.00%	-
PBT	321,608	248,644	204,712	201,468	211,180	211,164	201,332	8.11%
YoY %	29.34%	21.46%	1.61%	-4.60%	0.01%	4.88%	-	-
Horiz. %	159.74%	123.50%	101.68%	100.07%	104.89%	104.88%	100.00%	-
Tax	-105,920	-51,284	-30,088	-24,288	-46,024	-44,264	-40,632	17.29%
YoY %	-106.54%	-70.45%	-23.88%	47.23%	-3.98%	-8.94%	-	-
Horiz. %	260.68%	126.22%	74.05%	59.78%	113.27%	108.94%	100.00%	-
NP	215,688	197,360	174,624	177,180	165,156	166,900	160,700	5.02%
YoY %	9.29%	13.02%	-1.44%	7.28%	-1.04%	3.86%	-	-
Horiz. %	134.22%	122.81%	108.66%	110.26%	102.77%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,476	202,204	175,448	168,844	168,500	163,700	161,424	3.93%
YoY %	0.63%	15.25%	3.91%	0.20%	2.93%	1.41%	-	-
Horiz. %	126.05%	125.26%	108.69%	104.60%	104.38%	101.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.93%	20.63%	14.70%	12.06%	21.79%	20.96%	20.18%	-
YoY %	59.62%	40.34%	21.89%	-44.65%	3.96%	3.87%	-	-
Horiz. %	163.18%	102.23%	72.84%	59.76%	107.98%	103.87%	100.00%	-
Total Cost	3,664,908	3,775,492	3,090,076	2,936,712	2,512,988	2,454,288	2,381,524	7.44%
YoY %	-2.93%	22.18%	5.22%	16.86%	2.39%	3.06%	-	-
Horiz. %	153.89%	158.53%	129.75%	123.31%	105.52%	103.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,141,618	1,995,598	1,865,803	1,784,682	1,645,118	1,472,301	1,299,388	8.67%
YoY %	7.32%	6.96%	4.55%	8.48%	11.74%	13.31%	-	-
Horiz. %	164.82%	153.58%	143.59%	137.35%	126.61%	113.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,141,618	1,995,598	1,865,803	1,784,682	1,645,118	1,472,301	1,299,388	8.67%
YoY %	7.32%	6.96%	4.55%	8.48%	11.74%	13.31%	-	-
Horiz. %	164.82%	153.58%	143.59%	137.35%	126.61%	113.31%	100.00%	-
NOSH	1,622,438	1,622,438	1,622,438	1,248,030	1,246,301	1,247,713	1,249,411	4.44%
YoY %	0.00%	0.00%	30.00%	0.14%	-0.11%	-0.14%	-	-
Horiz. %	129.86%	129.86%	129.86%	99.89%	99.75%	99.86%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	5.56%	4.97%	5.35%	5.69%	6.17%	6.37%	6.32%	-
YoY %	11.87%	-7.10%	-5.98%	-7.78%	-3.14%	0.79%	-	-
Horiz. %	87.97%	78.64%	84.65%	90.03%	97.63%	100.79%	100.00%	-
ROE	9.50%	10.13%	9.40%	9.46%	10.24%	11.12%	12.42%	-
YoY %	-6.22%	7.77%	-0.63%	-7.62%	-7.91%	-10.47%	-	-
Horiz. %	76.49%	81.56%	75.68%	76.17%	82.45%	89.53%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	239.18	244.87	201.22	249.50	214.89	210.08	203.47	2.72%
YoY %	-2.32%	21.69%	-19.35%	16.11%	2.29%	3.25%	-	-
Horiz. %	117.55%	120.35%	98.89%	122.62%	105.61%	103.25%	100.00%	-
EPS	12.56	12.48	10.80	13.52	13.52	13.12	12.92	-0.46%
YoY %	0.64%	15.56%	-20.12%	0.00%	3.05%	1.55%	-	-
Horiz. %	97.21%	96.59%	83.59%	104.64%	104.64%	101.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.32	1.23	1.15	1.43	1.32	1.18	1.04	4.04%
YoY %	7.32%	6.96%	-19.58%	8.33%	11.86%	13.46%	-	-
Horiz. %	126.92%	118.27%	110.58%	137.50%	126.92%	113.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,248,030
RPS	106.30	108.83	89.43	85.30	73.36	71.80	69.64	7.29%
YoY %	-2.32%	21.69%	4.84%	16.28%	2.17%	3.10%	-	-
Horiz. %	152.64%	156.28%	128.42%	122.49%	105.34%	103.10%	100.00%	-
EPS	5.57	5.54	4.81	4.63	4.62	4.48	4.42	3.92%
YoY %	0.54%	15.18%	3.89%	0.22%	3.12%	1.36%	-	-
Horiz. %	126.02%	125.34%	108.82%	104.75%	104.52%	101.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5867	0.5467	0.5111	0.4889	0.4507	0.4033	0.3559	8.67%
YoY %	7.32%	6.97%	4.54%	8.48%	11.75%	13.32%	-	-
Horiz. %	164.85%	153.61%	143.61%	137.37%	126.64%	113.32%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	9.60	6.84	6.00	4.94	4.37	3.95	3.25	-
P/RPS	4.01	2.79	2.98	1.98	2.03	1.88	1.60	16.53%
YoY %	43.73%	-6.38%	50.51%	-2.46%	7.98%	17.50%	-	-
Horiz. %	250.62%	174.38%	186.25%	123.75%	126.87%	117.50%	100.00%	-
P/EPS	76.55	54.88	55.48	36.51	32.32	30.11	25.15	20.36%
YoY %	39.49%	-1.08%	51.96%	12.96%	7.34%	19.72%	-	-
Horiz. %	304.37%	218.21%	220.60%	145.17%	128.51%	119.72%	100.00%	-
EY	1.31	1.82	1.80	2.74	3.09	3.32	3.98	-16.89%
YoY %	-28.02%	1.11%	-34.31%	-11.33%	-6.93%	-16.58%	-	-
Horiz. %	32.91%	45.73%	45.23%	68.84%	77.64%	83.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	7.27	5.56	5.22	3.45	3.31	3.35	3.13	15.06%
YoY %	30.76%	6.51%	51.30%	4.23%	-1.19%	7.03%	-	-
Horiz. %	232.27%	177.64%	166.77%	110.22%	105.75%	107.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	27/08/18	24/08/17	24/08/16	26/08/15	21/08/14	-
Price	9.63	6.90	6.18	4.95	4.38	3.89	3.40	-
P/RPS	4.03	2.82	3.07	1.98	2.04	1.85	1.67	15.79%
YoY %	42.91%	-8.14%	55.05%	-2.94%	10.27%	10.78%	-	-
Horiz. %	241.32%	168.86%	183.83%	118.56%	122.16%	110.78%	100.00%	-
P/EPS	76.79	55.36	57.15	36.59	32.40	29.65	26.32	19.51%
YoY %	38.71%	-3.13%	56.19%	12.93%	9.27%	12.65%	-	-
Horiz. %	291.76%	210.33%	217.14%	139.02%	123.10%	112.65%	100.00%	-
EY	1.30	1.81	1.75	2.73	3.09	3.37	3.80	-16.35%
YoY %	-28.18%	3.43%	-35.90%	-11.65%	-8.31%	-11.32%	-	-
Horiz. %	34.21%	47.63%	46.05%	71.84%	81.32%	88.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	7.30	5.61	5.37	3.46	3.32	3.30	3.27	14.30%
YoY %	30.12%	4.47%	55.20%	4.22%	0.61%	0.92%	-	-
Horiz. %	223.24%	171.56%	164.22%	105.81%	101.53%	100.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos