[QES] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.02%
YoY- 117.68%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 238,916 265,340 222,842 211,446 213,828 210,444 155,224 33.41%
PBT 31,372 37,688 25,385 26,241 28,786 35,848 11,726 93.06%
Tax -8,084 -10,392 -5,791 -6,236 -6,198 -6,188 -3,063 91.31%
NP 23,288 27,296 19,594 20,005 22,588 29,660 8,663 93.68%
-
NP to SH 22,888 26,872 18,985 19,422 21,586 27,748 8,660 91.49%
-
Tax Rate 25.77% 27.57% 22.81% 23.76% 21.53% 17.26% 26.12% -
Total Cost 215,628 238,044 203,248 191,441 191,240 180,784 146,561 29.44%
-
Net Worth 141,803 141,803 133,462 133,462 125,120 125,120 116,779 13.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 13,346 3,336 - - - - -
Div Payout % - 49.67% 17.57% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 141,803 141,803 133,462 133,462 125,120 125,120 116,779 13.85%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 834,138 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.75% 10.29% 8.79% 9.46% 10.56% 14.09% 5.58% -
ROE 16.14% 18.95% 14.23% 14.55% 17.25% 22.18% 7.42% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.64 31.81 26.72 25.35 25.63 25.23 18.61 33.40%
EPS 2.74 3.24 2.28 2.33 2.58 3.32 1.12 81.85%
DPS 0.00 1.60 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.16 0.15 0.15 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 834,138
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.64 31.81 26.72 25.35 25.63 25.23 18.61 33.40%
EPS 2.74 3.24 2.28 2.33 2.58 3.32 1.12 81.85%
DPS 0.00 1.60 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.16 0.15 0.15 0.14 13.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.51 0.51 0.66 0.775 0.82 0.50 0.295 -
P/RPS 1.78 1.60 2.47 3.06 3.20 1.98 1.59 7.83%
P/EPS 18.59 15.83 29.00 33.28 31.69 15.03 28.41 -24.68%
EY 5.38 6.32 3.45 3.00 3.16 6.65 3.52 32.78%
DY 0.00 3.14 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 4.13 4.84 5.47 3.33 2.11 26.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 18/05/22 23/02/22 18/11/21 20/08/21 19/05/21 23/02/21 -
Price 0.56 0.64 0.51 0.77 0.815 0.63 0.54 -
P/RPS 1.96 2.01 1.91 3.04 3.18 2.50 2.90 -23.04%
P/EPS 20.41 19.87 22.41 33.07 31.49 18.94 52.01 -46.49%
EY 4.90 5.03 4.46 3.02 3.18 5.28 1.92 87.07%
DY 0.00 2.50 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.76 3.19 4.81 5.43 4.20 3.86 -10.13%

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