[QL] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[QL] QL RESOURCES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -19.86%
YoY- -1.85%
Quarter Report
Latest QR
Upcoming QR
QL's Result
QL's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,213,803 979,416 898,033 784,427 813,730 770,217 664,848 10.54%
PBT 146,286 62,798 61,176 55,893 61,589 49,476 58,775 16.39%
Tax -28,318 -18,018 -16,178 -9,795 -13,078 -8,378 -11,499 16.19%
NP 117,968 44,780 44,998 46,098 48,511 41,098 47,276 16.44%
-
NP to SH 114,062 42,969 43,227 46,364 47,237 38,135 47,553 15.68%
-
Tax Rate 19.36% 28.69% 26.45% 17.52% 21.23% 16.93% 19.56% -
Total Cost 1,095,835 934,636 853,035 738,329 765,219 729,119 617,572 10.02%
-
Net Worth 2,311,974 2,011,823 1,946,925 1,800,906 1,749,518 1,597,733 1,435,901 8.25%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 85,177 73,009 73,009 73,009 53,110 53,049 - -
Div Payout % 74.68% 169.91% 168.90% 157.47% 112.43% 139.11% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,311,974 2,011,823 1,946,925 1,800,906 1,749,518 1,597,733 1,435,901 8.25%
NOSH 2,433,657 1,622,438 1,622,438 1,622,438 1,249,656 1,248,229 1,248,609 11.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.72% 4.57% 5.01% 5.88% 5.96% 5.34% 7.11% -
ROE 4.93% 2.14% 2.22% 2.57% 2.70% 2.39% 3.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 49.88 60.37 55.35 48.35 65.12 61.70 53.25 -1.08%
EPS 4.69 2.65 2.66 2.86 3.78 3.06 3.81 3.52%
DPS 3.50 4.50 4.50 4.50 4.25 4.25 0.00 -
NAPS 0.95 1.24 1.20 1.11 1.40 1.28 1.15 -3.13%
Adjusted Per Share Value based on latest NOSH - 1,622,438
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 33.25 26.83 24.60 21.49 22.29 21.10 18.21 10.54%
EPS 3.12 1.18 1.18 1.27 1.29 1.04 1.30 15.69%
DPS 2.33 2.00 2.00 2.00 1.45 1.45 0.00 -
NAPS 0.6333 0.5511 0.5333 0.4933 0.4793 0.4377 0.3933 8.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 6.06 7.40 6.88 5.09 4.56 4.35 3.92 -
P/RPS 12.15 12.26 12.43 10.53 7.00 7.05 7.36 8.70%
P/EPS 129.30 279.41 258.23 178.12 120.63 142.38 102.93 3.87%
EY 0.77 0.36 0.39 0.56 0.83 0.70 0.97 -3.77%
DY 0.58 0.61 0.65 0.88 0.93 0.98 0.00 -
P/NAPS 6.38 5.97 5.73 4.59 3.26 3.40 3.41 10.99%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/06/20 30/05/19 24/05/18 29/05/17 30/05/16 26/05/15 -
Price 6.18 9.50 6.80 5.32 4.96 4.43 4.05 -
P/RPS 12.39 15.74 12.29 11.00 7.62 7.18 7.61 8.45%
P/EPS 131.86 358.70 255.22 186.17 131.22 145.00 106.34 3.64%
EY 0.76 0.28 0.39 0.54 0.76 0.69 0.94 -3.47%
DY 0.57 0.47 0.66 0.85 0.86 0.96 0.00 -
P/NAPS 6.51 7.66 5.67 4.79 3.54 3.46 3.52 10.78%

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