[QL] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -1.17%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,152,830 3,613,321 3,263,830 3,012,026 2,853,924 2,707,767 2,457,186 9.13%
PBT 306,939 272,318 255,321 260,511 249,481 245,975 203,767 7.05%
Tax -67,972 -46,888 -39,639 -53,691 -47,720 -50,035 -37,013 10.65%
NP 238,967 225,430 215,682 206,820 201,761 195,940 166,754 6.17%
-
NP to SH 239,323 216,743 206,236 195,921 192,079 191,400 159,929 6.94%
-
Tax Rate 22.15% 17.22% 15.53% 20.61% 19.13% 20.34% 18.16% -
Total Cost 3,913,863 3,387,891 3,048,148 2,805,206 2,652,163 2,511,827 2,290,432 9.33%
-
Net Worth 2,011,823 1,946,925 1,800,906 1,747,066 1,597,005 1,422,536 1,287,318 7.71%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 73,009 73,009 73,009 90,473 53,025 - 40,591 10.26%
Div Payout % 30.51% 33.68% 35.40% 46.18% 27.61% - 25.38% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,011,823 1,946,925 1,800,906 1,747,066 1,597,005 1,422,536 1,287,318 7.71%
NOSH 1,622,438 1,622,438 1,622,438 1,247,904 1,247,660 1,247,838 1,159,746 5.74%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.75% 6.24% 6.61% 6.87% 7.07% 7.24% 6.79% -
ROE 11.90% 11.13% 11.45% 11.21% 12.03% 13.45% 12.42% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 255.96 222.71 201.17 241.37 228.74 217.00 211.87 3.19%
EPS 14.75 13.36 12.71 15.70 15.39 15.34 13.79 1.12%
DPS 4.50 4.50 4.50 7.25 4.25 0.00 3.50 4.27%
NAPS 1.24 1.20 1.11 1.40 1.28 1.14 1.11 1.86%
Adjusted Per Share Value based on latest NOSH - 1,249,656
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 113.76 98.98 89.41 82.51 78.18 74.18 67.31 9.13%
EPS 6.56 5.94 5.65 5.37 5.26 5.24 4.38 6.95%
DPS 2.00 2.00 2.00 2.48 1.45 0.00 1.11 10.30%
NAPS 0.5511 0.5333 0.4933 0.4786 0.4375 0.3897 0.3526 7.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.40 6.88 5.09 4.56 4.35 3.92 3.24 -
P/RPS 2.89 3.09 2.53 1.89 1.90 1.81 1.53 11.17%
P/EPS 50.17 51.50 40.04 29.04 28.26 25.56 23.50 13.46%
EY 1.99 1.94 2.50 3.44 3.54 3.91 4.26 -11.90%
DY 0.61 0.65 0.88 1.59 0.98 0.00 1.08 -9.07%
P/NAPS 5.97 5.73 4.59 3.26 3.40 3.44 2.92 12.64%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 24/05/18 29/05/17 30/05/16 26/05/15 27/05/14 -
Price 9.50 6.80 5.32 4.96 4.43 4.05 3.20 -
P/RPS 3.71 3.05 2.64 2.05 1.94 1.87 1.51 16.14%
P/EPS 64.40 50.90 41.85 31.59 28.78 26.40 23.21 18.52%
EY 1.55 1.96 2.39 3.17 3.48 3.79 4.31 -15.65%
DY 0.47 0.66 0.85 1.46 0.96 0.00 1.09 -13.07%
P/NAPS 7.66 5.67 4.79 3.54 3.46 3.55 2.88 17.69%

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