[QL] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 21.88%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 6,263,759 5,247,375 4,373,413 4,152,830 3,613,321 3,263,830 3,012,026 12.97%
PBT 480,831 321,211 432,556 306,939 272,318 255,321 260,511 10.74%
Tax -118,929 -85,670 -107,373 -67,972 -46,888 -39,639 -53,691 14.16%
NP 361,902 235,541 325,183 238,967 225,430 215,682 206,820 9.76%
-
NP to SH 346,821 217,321 311,397 239,323 216,743 206,236 195,921 9.98%
-
Tax Rate 24.73% 26.67% 24.82% 22.15% 17.22% 15.53% 20.61% -
Total Cost 5,901,857 5,011,834 4,048,230 3,913,863 3,387,891 3,048,148 2,805,206 13.19%
-
Net Worth 2,652,686 2,482,330 2,311,974 2,011,823 1,946,925 1,800,906 1,747,066 7.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 170,355 85,177 85,177 73,009 73,009 73,009 90,473 11.11%
Div Payout % 49.12% 39.19% 27.35% 30.51% 33.68% 35.40% 46.18% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,652,686 2,482,330 2,311,974 2,011,823 1,946,925 1,800,906 1,747,066 7.20%
NOSH 2,433,657 2,433,657 2,433,657 1,622,438 1,622,438 1,622,438 1,247,904 11.76%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.78% 4.49% 7.44% 5.75% 6.24% 6.61% 6.87% -
ROE 13.07% 8.75% 13.47% 11.90% 11.13% 11.45% 11.21% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 257.38 215.62 179.71 255.96 222.71 201.17 241.37 1.07%
EPS 14.25 8.93 12.80 14.75 13.36 12.71 15.70 -1.60%
DPS 7.00 3.50 3.50 4.50 4.50 4.50 7.25 -0.58%
NAPS 1.09 1.02 0.95 1.24 1.20 1.11 1.40 -4.08%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 171.59 143.74 119.80 113.76 98.98 89.41 82.51 12.97%
EPS 9.50 5.95 8.53 6.56 5.94 5.65 5.37 9.96%
DPS 4.67 2.33 2.33 2.00 2.00 2.00 2.48 11.11%
NAPS 0.7267 0.68 0.6333 0.5511 0.5333 0.4933 0.4786 7.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.81 5.02 6.06 7.40 6.88 5.09 4.56 -
P/RPS 2.26 2.33 3.37 2.89 3.09 2.53 1.89 3.02%
P/EPS 40.77 56.22 47.36 50.17 51.50 40.04 29.04 5.81%
EY 2.45 1.78 2.11 1.99 1.94 2.50 3.44 -5.49%
DY 1.20 0.70 0.58 0.61 0.65 0.88 1.59 -4.57%
P/NAPS 5.33 4.92 6.38 5.97 5.73 4.59 3.26 8.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 29/06/20 30/05/19 24/05/18 29/05/17 -
Price 5.56 5.03 6.18 9.50 6.80 5.32 4.96 -
P/RPS 2.16 2.33 3.44 3.71 3.05 2.64 2.05 0.87%
P/EPS 39.01 56.33 48.30 64.40 50.90 41.85 31.59 3.57%
EY 2.56 1.78 2.07 1.55 1.96 2.39 3.17 -3.49%
DY 1.26 0.70 0.57 0.47 0.66 0.85 1.46 -2.42%
P/NAPS 5.10 4.93 6.51 7.66 5.67 4.79 3.54 6.27%

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