[QL] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 9.97%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,132,130 3,472,860 3,174,770 2,798,466 2,691,412 2,620,194 2,369,368 9.70%
PBT 292,982 236,354 243,220 247,012 246,926 225,180 193,632 7.14%
Tax -54,558 -26,070 -30,246 -52,646 -53,822 -45,880 -35,490 7.42%
NP 238,424 210,284 212,974 194,366 193,104 179,300 158,142 7.07%
-
NP to SH 240,466 208,758 204,034 185,298 192,176 177,060 154,414 7.65%
-
Tax Rate 18.62% 11.03% 12.44% 21.31% 21.80% 20.37% 18.33% -
Total Cost 3,893,706 3,262,576 2,961,796 2,604,100 2,498,308 2,440,894 2,211,226 9.88%
-
Net Worth 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 14.23%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 74,877 -
Div Payout % - - - - - - 48.49% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 14.23%
NOSH 1,622,438 1,622,438 1,622,438 1,248,638 1,247,896 1,247,934 831,972 11.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.77% 6.06% 6.71% 6.95% 7.17% 6.84% 6.67% -
ROE 12.15% 3.45% 11.59% 11.24% 12.83% 13.64% 17.35% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 254.69 214.05 254.38 224.12 215.68 209.96 284.79 -1.84%
EPS 14.82 12.86 16.34 14.84 15.40 14.18 18.56 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
NAPS 1.22 3.73 1.41 1.32 1.20 1.04 1.07 2.20%
Adjusted Per Share Value based on latest NOSH - 1,247,506
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 113.19 95.13 86.97 76.66 73.73 71.78 64.91 9.70%
EPS 6.59 5.72 5.59 5.08 5.26 4.85 4.23 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
NAPS 0.5422 1.6578 0.4821 0.4515 0.4102 0.3555 0.2439 14.23%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 7.21 6.83 3.97 4.43 4.00 3.43 3.61 -
P/RPS 2.83 3.19 1.56 1.98 1.85 1.63 1.27 14.28%
P/EPS 48.65 53.08 24.28 29.85 25.97 24.17 19.45 16.50%
EY 2.06 1.88 4.12 3.35 3.85 4.14 5.14 -14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.49 -
P/NAPS 5.91 1.83 2.82 3.36 3.33 3.30 3.37 9.80%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 22/11/13 -
Price 7.25 7.21 3.98 4.40 4.20 3.46 4.23 -
P/RPS 2.85 3.37 1.56 1.96 1.95 1.65 1.49 11.40%
P/EPS 48.92 56.04 24.34 29.65 27.27 24.39 22.79 13.57%
EY 2.04 1.78 4.11 3.37 3.67 4.10 4.39 -11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 5.94 1.93 2.82 3.33 3.50 3.33 3.95 7.03%

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