[QL] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 67.84%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,001,798 4,789,156 3,874,319 3,159,610 3,173,414 2,715,288 2,479,403 12.40%
PBT 490,724 368,318 228,435 286,270 244,141 211,142 199,428 16.18%
Tax -123,330 -84,289 -63,727 -79,055 -49,954 -30,710 -29,844 26.66%
NP 367,394 284,029 164,708 207,215 194,187 180,432 169,584 13.74%
-
NP to SH 339,071 273,504 147,930 197,335 196,354 173,516 159,872 13.34%
-
Tax Rate 25.13% 22.88% 27.90% 27.62% 20.46% 14.54% 14.96% -
Total Cost 4,634,404 4,505,127 3,709,611 2,952,395 2,979,227 2,534,856 2,309,819 12.29%
-
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,920,388 2,652,686 2,409,320 2,190,291 2,060,496 1,914,476 1,784,681 8.55%
NOSH 2,433,657 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.35% 5.93% 4.25% 6.56% 6.12% 6.65% 6.84% -
ROE 11.61% 10.31% 6.14% 9.01% 9.53% 9.06% 8.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 205.53 196.79 159.20 129.83 195.60 167.36 152.82 5.06%
EPS 13.93 11.24 6.08 8.11 12.10 10.69 9.85 5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 0.99 0.90 1.27 1.18 1.10 1.46%
Adjusted Per Share Value based on latest NOSH - 2,433,657
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 137.02 131.19 106.13 86.55 86.93 74.38 67.92 12.40%
EPS 9.29 7.49 4.05 5.41 5.38 4.75 4.38 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7267 0.66 0.60 0.5644 0.5244 0.4889 8.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.71 5.51 4.57 5.80 8.13 6.81 4.35 -
P/RPS 2.78 2.80 2.87 4.47 4.16 4.07 2.85 -0.41%
P/EPS 40.98 49.03 75.18 71.53 67.18 63.68 44.15 -1.23%
EY 2.44 2.04 1.33 1.40 1.49 1.57 2.27 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.06 4.62 6.44 6.40 5.77 3.95 3.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 -
Price 5.81 5.81 4.90 6.09 8.30 6.90 4.95 -
P/RPS 2.83 2.95 3.08 4.69 4.24 4.12 3.24 -2.22%
P/EPS 41.70 51.70 80.61 75.11 68.58 64.52 50.23 -3.05%
EY 2.40 1.93 1.24 1.33 1.46 1.55 1.99 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.33 4.95 6.77 6.54 5.85 4.50 1.22%

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