[QL] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 18.99%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,946,954 4,096,476 4,132,130 3,472,860 3,174,770 2,798,466 2,691,412 10.66%
PBT 262,878 355,444 292,982 236,354 243,220 247,012 246,926 1.04%
Tax -70,940 -102,058 -54,558 -26,070 -30,246 -52,646 -53,822 4.70%
NP 191,938 253,386 238,424 210,284 212,974 194,366 193,104 -0.10%
-
NP to SH 176,272 241,998 240,466 208,758 204,034 185,298 192,176 -1.42%
-
Tax Rate 26.99% 28.71% 18.62% 11.03% 12.44% 21.31% 21.80% -
Total Cost 4,755,016 3,843,090 3,893,706 3,262,576 2,961,796 2,604,100 2,498,308 11.31%
-
Net Worth 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 8.42%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,433,657 2,174,066 1,979,374 6,051,693 1,759,722 1,648,203 1,497,475 8.42%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,622,438 1,248,638 1,247,896 11.76%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.88% 6.19% 5.77% 6.06% 6.71% 6.95% 7.17% -
ROE 7.24% 11.13% 12.15% 3.45% 11.59% 11.24% 12.83% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 203.27 252.49 254.69 214.05 254.38 224.12 215.68 -0.98%
EPS 7.24 14.92 14.82 12.86 16.34 14.84 15.40 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.34 1.22 3.73 1.41 1.32 1.20 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,622,438
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 135.74 112.41 113.38 95.29 87.11 76.79 73.85 10.66%
EPS 4.84 6.64 6.60 5.73 5.60 5.08 5.27 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.5966 0.5431 1.6606 0.4829 0.4523 0.4109 8.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.38 9.82 7.21 6.83 3.97 4.43 4.00 -
P/RPS 2.65 3.89 2.83 3.19 1.56 1.98 1.85 6.16%
P/EPS 74.28 65.84 48.65 53.08 24.28 29.85 25.97 19.12%
EY 1.35 1.52 2.06 1.88 4.12 3.35 3.85 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 7.33 5.91 1.83 2.82 3.36 3.33 8.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 29/11/19 26/11/18 27/11/17 21/11/16 20/11/15 -
Price 4.47 6.14 7.25 7.21 3.98 4.40 4.20 -
P/RPS 2.20 2.43 2.85 3.37 1.56 1.96 1.95 2.02%
P/EPS 61.71 41.16 48.92 56.04 24.34 29.65 27.27 14.56%
EY 1.62 2.43 2.04 1.78 4.11 3.37 3.67 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 4.58 5.94 1.93 2.82 3.33 3.50 4.15%

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