[QL] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -45.8%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 6,481,380 6,397,756 6,087,332 4,901,696 3,880,596 3,972,852 3,264,700 12.09%
PBT 612,836 545,536 432,424 242,712 321,608 248,644 204,712 20.03%
Tax -158,792 -145,876 -98,584 -61,768 -105,920 -51,284 -30,088 31.91%
NP 454,044 399,660 333,840 180,944 215,688 197,360 174,624 17.24%
-
NP to SH 429,716 371,232 329,696 168,776 203,476 202,204 175,448 16.08%
-
Tax Rate 25.91% 26.74% 22.80% 25.45% 32.93% 20.63% 14.70% -
Total Cost 6,027,336 5,998,096 5,753,492 4,720,752 3,664,908 3,775,492 3,090,076 11.76%
-
Net Worth 3,042,071 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 8.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,042,071 2,774,368 2,579,676 2,360,647 2,141,618 1,995,598 1,865,803 8.48%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.01% 6.25% 5.48% 3.69% 5.56% 4.97% 5.35% -
ROE 14.13% 13.38% 12.78% 7.15% 9.50% 10.13% 9.40% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 266.32 262.89 250.13 201.41 239.18 244.87 201.22 4.77%
EPS 17.64 15.24 13.56 6.92 12.56 12.48 10.80 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.06 0.97 1.32 1.23 1.15 1.39%
Adjusted Per Share Value based on latest NOSH - 2,433,657
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 177.55 175.26 166.75 134.28 106.30 108.83 89.43 12.09%
EPS 11.77 10.17 9.03 4.62 5.57 5.54 4.81 16.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8333 0.76 0.7067 0.6467 0.5867 0.5467 0.5111 8.48%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.52 5.36 5.20 5.65 9.60 6.84 6.00 -
P/RPS 2.45 2.04 2.08 2.81 4.01 2.79 2.98 -3.20%
P/EPS 36.93 35.14 38.38 81.47 76.55 54.88 55.48 -6.55%
EY 2.71 2.85 2.61 1.23 1.31 1.82 1.80 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.22 4.70 4.91 5.82 7.27 5.56 5.22 0.00%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 6.50 5.40 5.07 5.75 9.63 6.90 6.18 -
P/RPS 2.44 2.05 2.03 2.85 4.03 2.82 3.07 -3.75%
P/EPS 36.81 35.40 37.42 82.91 76.79 55.36 57.15 -7.06%
EY 2.72 2.82 2.67 1.21 1.30 1.81 1.75 7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 4.74 4.78 5.93 7.30 5.61 5.37 -0.53%

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