[QL] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -0.21%
YoY- 19.68%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,263,830 3,012,026 2,853,924 2,707,767 2,457,186 2,146,307 1,946,672 8.99%
PBT 255,321 260,511 249,481 245,975 203,767 172,709 172,282 6.77%
Tax -39,639 -53,691 -47,720 -50,035 -37,013 -35,157 -33,113 3.04%
NP 215,682 206,820 201,761 195,940 166,754 137,552 139,169 7.57%
-
NP to SH 206,236 195,921 192,079 191,400 159,929 131,706 131,407 7.79%
-
Tax Rate 15.53% 20.61% 19.13% 20.34% 18.16% 20.36% 19.22% -
Total Cost 3,048,148 2,805,206 2,652,163 2,511,827 2,290,432 2,008,755 1,807,503 9.09%
-
Net Worth 1,800,906 1,747,066 1,597,005 1,422,536 1,287,318 649,162 815,164 14.11%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 73,009 90,473 53,025 - 40,591 37,451 37,431 11.77%
Div Payout % 35.40% 46.18% 27.61% - 25.38% 28.44% 28.48% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,800,906 1,747,066 1,597,005 1,422,536 1,287,318 649,162 815,164 14.11%
NOSH 1,622,438 1,247,904 1,247,660 1,247,838 1,159,746 832,260 831,801 11.77%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.61% 6.87% 7.07% 7.24% 6.79% 6.41% 7.15% -
ROE 11.45% 11.21% 12.03% 13.45% 12.42% 20.29% 16.12% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 201.17 241.37 228.74 217.00 211.87 257.89 234.03 -2.48%
EPS 12.71 15.70 15.39 15.34 13.79 11.49 15.79 -3.55%
DPS 4.50 7.25 4.25 0.00 3.50 4.50 4.50 0.00%
NAPS 1.11 1.40 1.28 1.14 1.11 0.78 0.98 2.09%
Adjusted Per Share Value based on latest NOSH - 1,248,609
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 89.41 82.51 78.18 74.18 67.31 58.80 53.33 8.98%
EPS 5.65 5.37 5.26 5.24 4.38 3.61 3.60 7.79%
DPS 2.00 2.48 1.45 0.00 1.11 1.03 1.03 11.68%
NAPS 0.4933 0.4786 0.4375 0.3897 0.3526 0.1778 0.2233 14.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.09 4.56 4.35 3.92 3.24 3.02 3.25 -
P/RPS 2.53 1.89 1.90 1.81 1.53 1.17 1.39 10.49%
P/EPS 40.04 29.04 28.26 25.56 23.50 19.08 20.57 11.73%
EY 2.50 3.44 3.54 3.91 4.26 5.24 4.86 -10.48%
DY 0.88 1.59 0.98 0.00 1.08 1.49 1.38 -7.22%
P/NAPS 4.59 3.26 3.40 3.44 2.92 3.87 3.32 5.54%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 30/05/16 26/05/15 27/05/14 22/05/13 22/05/12 -
Price 5.32 4.96 4.43 4.05 3.20 3.36 3.16 -
P/RPS 2.64 2.05 1.94 1.87 1.51 1.30 1.35 11.82%
P/EPS 41.85 31.59 28.78 26.40 23.21 21.23 20.00 13.08%
EY 2.39 3.17 3.48 3.79 4.31 4.71 5.00 -11.57%
DY 0.85 1.46 0.96 0.00 1.09 1.34 1.42 -8.19%
P/NAPS 4.79 3.54 3.46 3.55 2.88 4.31 3.22 6.83%

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