[QL] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[QL] QL RESOURCES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 134.79%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,736,430 1,587,385 1,399,233 1,345,706 1,310,097 1,184,684 1,046,813 8.79%
PBT 118,177 121,610 123,506 123,463 112,590 96,816 89,820 4.67%
Tax -13,035 -15,123 -26,323 -26,911 -22,940 -17,745 -17,699 -4.96%
NP 105,142 106,487 97,183 96,552 89,650 79,071 72,121 6.48%
-
NP to SH 104,379 102,017 92,649 96,088 88,530 77,207 68,290 7.32%
-
Tax Rate 11.03% 12.44% 21.31% 21.80% 20.37% 18.33% 19.70% -
Total Cost 1,631,288 1,480,898 1,302,050 1,249,154 1,220,447 1,105,613 974,692 8.95%
-
Net Worth 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 831,790 39.18%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 37,438 - -
Div Payout % - - - - - 48.49% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 6,051,693 1,759,722 1,648,203 1,497,475 1,297,852 890,210 831,790 39.18%
NOSH 1,622,438 1,622,438 1,248,638 1,247,896 1,247,934 831,972 831,790 11.77%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.06% 6.71% 6.95% 7.17% 6.84% 6.67% 6.89% -
ROE 1.72% 5.80% 5.62% 6.42% 6.82% 8.67% 8.21% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 107.03 127.19 112.06 107.84 104.98 142.39 125.85 -2.66%
EPS 6.43 8.17 7.42 7.70 7.09 9.28 8.21 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 3.73 1.41 1.32 1.20 1.04 1.07 1.00 24.52%
Adjusted Per Share Value based on latest NOSH - 1,248,031
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.57 43.48 38.33 36.86 35.89 32.45 28.68 8.79%
EPS 2.86 2.79 2.54 2.63 2.43 2.11 1.87 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 1.6578 0.4821 0.4515 0.4102 0.3555 0.2439 0.2279 39.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 6.83 3.97 4.43 4.00 3.43 3.61 3.15 -
P/RPS 6.38 3.12 3.95 3.71 3.27 2.54 2.50 16.89%
P/EPS 106.16 48.57 59.70 51.95 48.35 38.90 38.37 18.47%
EY 0.94 2.06 1.67 1.92 2.07 2.57 2.61 -15.64%
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.83 2.82 3.36 3.33 3.30 3.37 3.15 -8.65%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 21/11/16 20/11/15 20/11/14 22/11/13 20/11/12 -
Price 7.21 3.98 4.40 4.20 3.46 4.23 3.16 -
P/RPS 6.74 3.13 3.93 3.89 3.30 2.97 2.51 17.88%
P/EPS 112.07 48.69 59.30 54.55 48.77 45.58 38.49 19.48%
EY 0.89 2.05 1.69 1.83 2.05 2.19 2.60 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 1.93 2.82 3.33 3.50 3.33 3.95 3.16 -7.88%

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