[QES] QoQ Cumulative 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- 34.97%
YoY- 117.68%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 119,458 66,335 222,842 158,585 106,914 52,611 155,224 -16.06%
PBT 15,686 9,422 25,385 19,681 14,393 8,962 11,726 21.47%
Tax -4,042 -2,598 -5,791 -4,677 -3,099 -1,547 -3,063 20.37%
NP 11,644 6,824 19,594 15,004 11,294 7,415 8,663 21.85%
-
NP to SH 11,444 6,718 18,985 14,567 10,793 6,937 8,660 20.48%
-
Tax Rate 25.77% 27.57% 22.81% 23.76% 21.53% 17.26% 26.12% -
Total Cost 107,814 59,511 203,248 143,581 95,620 45,196 146,561 -18.55%
-
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 - 3,336 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 8.07% 4.74% 14.23% 10.91% 8.63% 5.54% 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 14.32 7.95 26.72 19.01 12.82 6.31 18.61 -16.06%
EPS 1.37 0.81 2.28 1.75 1.29 0.83 1.12 14.41%
DPS 0.00 0.40 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 14.32 7.95 26.72 19.01 12.82 6.31 18.61 -16.06%
EPS 1.37 0.81 2.28 1.75 1.29 0.83 1.12 14.41%
DPS 0.00 0.40 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 3.56 6.41 2.47 4.08 6.40 7.93 1.59 71.39%
P/EPS 37.17 63.32 29.00 44.38 63.37 60.12 28.41 19.68%
EY 2.69 1.58 3.45 2.25 1.58 1.66 3.52 -16.45%
DY 0.00 0.78 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 3.91 8.05 1.91 4.05 6.36 9.99 2.90 22.11%
P/EPS 40.82 79.47 22.41 44.09 62.99 75.75 52.01 -14.95%
EY 2.45 1.26 4.46 2.27 1.59 1.32 1.92 17.69%
DY 0.00 0.63 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