[QES] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 55.59%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 66,335 222,842 158,585 106,914 52,611 155,224 114,625 -30.57%
PBT 9,422 25,385 19,681 14,393 8,962 11,726 9,186 1.70%
Tax -2,598 -5,791 -4,677 -3,099 -1,547 -3,063 -2,489 2.90%
NP 6,824 19,594 15,004 11,294 7,415 8,663 6,697 1.26%
-
NP to SH 6,718 18,985 14,567 10,793 6,937 8,660 6,692 0.25%
-
Tax Rate 27.57% 22.81% 23.76% 21.53% 17.26% 26.12% 27.10% -
Total Cost 59,511 203,248 143,581 95,620 45,196 146,561 107,928 -32.78%
-
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,336 3,336 - - - - - -
Div Payout % 49.67% 17.57% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 758,308 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.29% 8.79% 9.46% 10.56% 14.09% 5.58% 5.84% -
ROE 4.74% 14.23% 10.91% 8.63% 5.54% 7.42% 6.79% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.95 26.72 19.01 12.82 6.31 18.61 15.12 -34.88%
EPS 0.81 2.28 1.75 1.29 0.83 1.12 0.88 -5.38%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.13 19.60%
Adjusted Per Share Value based on latest NOSH - 834,138
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.95 26.72 19.01 12.82 6.31 18.61 13.74 -30.58%
EPS 0.81 2.28 1.75 1.29 0.83 1.12 0.80 0.83%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.1182 27.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.51 0.66 0.775 0.82 0.50 0.295 0.275 -
P/RPS 6.41 2.47 4.08 6.40 7.93 1.59 1.82 131.66%
P/EPS 63.32 29.00 44.38 63.37 60.12 28.41 31.16 60.50%
EY 1.58 3.45 2.25 1.58 1.66 3.52 3.21 -37.68%
DY 0.78 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.13 4.84 5.47 3.33 2.11 2.12 26.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 23/02/22 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 -
Price 0.64 0.51 0.77 0.815 0.63 0.54 0.305 -
P/RPS 8.05 1.91 4.05 6.36 9.99 2.90 2.02 151.57%
P/EPS 79.47 22.41 44.09 62.99 75.75 52.01 34.56 74.30%
EY 1.26 4.46 2.27 1.59 1.32 1.92 2.89 -42.53%
DY 0.63 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.19 4.81 5.43 4.20 3.86 2.35 36.83%

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