[QL] YoY Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -78.07%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 993,213 816,175 778,473 669,536 655,297 635,556 579,636 9.38%
PBT 62,161 51,178 50,367 52,795 52,791 50,333 43,725 6.03%
Tax -12,821 -7,522 -6,072 -11,506 -11,066 -10,158 -7,964 8.25%
NP 49,340 43,656 44,295 41,289 41,725 40,175 35,761 5.50%
-
NP to SH 50,551 43,862 42,211 42,125 40,925 40,356 34,949 6.34%
-
Tax Rate 20.63% 14.70% 12.06% 21.79% 20.96% 20.18% 18.21% -
Total Cost 943,873 772,519 734,178 628,247 613,572 595,381 543,875 9.61%
-
Net Worth 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 1,299,388 923,652 13.69%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 37,445 -
Div Payout % - - - - - - 107.14% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,995,598 1,865,803 1,784,682 1,645,118 1,472,301 1,299,388 923,652 13.69%
NOSH 1,622,438 1,622,438 1,248,030 1,246,301 1,247,713 1,249,411 832,119 11.76%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.97% 5.35% 5.69% 6.17% 6.37% 6.32% 6.17% -
ROE 2.53% 2.35% 2.37% 2.56% 2.78% 3.11% 3.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 61.22 50.31 62.38 53.72 52.52 50.87 69.66 -2.12%
EPS 3.12 2.70 3.38 3.38 3.28 3.23 4.20 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.23 1.15 1.43 1.32 1.18 1.04 1.11 1.72%
Adjusted Per Share Value based on latest NOSH - 1,246,301
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.21 22.36 21.33 18.34 17.95 17.41 15.88 9.38%
EPS 1.38 1.20 1.16 1.15 1.12 1.11 0.96 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.5467 0.5111 0.4889 0.4507 0.4033 0.3559 0.253 13.69%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.84 6.00 4.94 4.37 3.95 3.25 3.12 -
P/RPS 11.17 11.93 7.92 8.13 7.52 6.39 4.48 16.43%
P/EPS 219.53 221.94 146.06 129.29 120.43 100.62 74.29 19.78%
EY 0.46 0.45 0.68 0.77 0.83 0.99 1.35 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
P/NAPS 5.56 5.22 3.45 3.31 3.35 3.13 2.81 12.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 24/08/17 24/08/16 26/08/15 21/08/14 22/08/13 -
Price 6.90 6.18 4.95 4.38 3.89 3.40 3.36 -
P/RPS 11.27 12.28 7.94 8.15 7.41 6.68 4.82 15.19%
P/EPS 221.46 228.60 146.35 129.59 118.60 105.26 80.00 18.48%
EY 0.45 0.44 0.68 0.77 0.84 0.95 1.25 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 5.61 5.37 3.46 3.32 3.30 3.27 3.03 10.80%

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