[QES] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[QES] QES GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 26.06%
YoY- 39.17%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 178,374 124,209 57,255 264,407 191,440 119,458 66,335 93.25%
PBT 21,722 16,246 6,502 34,389 28,779 15,686 9,422 74.42%
Tax -5,014 -3,971 -1,693 -6,629 -6,927 -4,042 -2,598 54.94%
NP 16,708 12,275 4,809 27,760 21,852 11,644 6,824 81.56%
-
NP to SH 15,952 11,638 4,762 26,421 20,959 11,444 6,718 77.89%
-
Tax Rate 23.08% 24.44% 26.04% 19.28% 24.07% 25.77% 27.57% -
Total Cost 161,666 111,934 52,446 236,647 169,588 107,814 59,511 94.57%
-
Net Worth 175,169 166,827 158,486 158,486 150,144 141,803 141,803 15.11%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,170 4,170 4,170 - 3,336 - 3,336 16.02%
Div Payout % 26.15% 35.84% 87.58% - 15.92% - 49.67% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 175,169 166,827 158,486 158,486 150,144 141,803 141,803 15.11%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 834,138 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.37% 9.88% 8.40% 10.50% 11.41% 9.75% 10.29% -
ROE 9.11% 6.98% 3.00% 16.67% 13.96% 8.07% 4.74% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.38 14.89 6.86 31.70 22.95 14.32 7.95 93.27%
EPS 1.91 1.40 0.57 3.17 2.51 1.37 0.81 77.06%
DPS 0.50 0.50 0.50 0.00 0.40 0.00 0.40 16.02%
NAPS 0.21 0.20 0.19 0.19 0.18 0.17 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 834,138
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.38 14.89 6.86 31.70 22.95 14.32 7.95 93.27%
EPS 1.91 1.40 0.57 3.17 2.51 1.37 0.81 77.06%
DPS 0.50 0.50 0.50 0.00 0.40 0.00 0.40 16.02%
NAPS 0.21 0.20 0.19 0.19 0.18 0.17 0.17 15.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.545 0.565 0.615 0.64 0.455 0.51 0.51 -
P/RPS 2.55 3.79 8.96 2.02 1.98 3.56 6.41 -45.87%
P/EPS 28.50 40.50 107.73 20.21 18.11 37.17 63.32 -41.24%
EY 3.51 2.47 0.93 4.95 5.52 2.69 1.58 70.17%
DY 0.92 0.88 0.81 0.00 0.88 0.00 0.78 11.62%
P/NAPS 2.60 2.83 3.24 3.37 2.53 3.00 3.00 -9.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 22/08/23 19/05/23 28/02/23 22/11/22 23/08/22 18/05/22 -
Price 0.53 0.595 0.535 0.64 0.56 0.56 0.64 -
P/RPS 2.48 4.00 7.79 2.02 2.44 3.91 8.05 -54.35%
P/EPS 27.71 42.65 93.71 20.21 22.29 40.82 79.47 -50.42%
EY 3.61 2.34 1.07 4.95 4.49 2.45 1.26 101.59%
DY 0.94 0.84 0.93 0.00 0.71 0.00 0.63 30.54%
P/NAPS 2.52 2.98 2.82 3.37 3.11 3.29 3.76 -23.39%

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