[QES] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 103.33%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 168,063 155,224 156,069 159,636 161,262 161,373 179,125 -4.15%
PBT 17,354 11,726 10,310 10,595 6,051 5,600 8,327 63.08%
Tax -3,719 -3,063 -1,856 -2,354 -2,025 -2,146 -2,867 18.92%
NP 13,635 8,663 8,454 8,241 4,026 3,454 5,460 83.96%
-
NP to SH 13,103 8,660 8,346 8,068 3,968 3,307 5,071 88.19%
-
Tax Rate 21.43% 26.12% 18.00% 22.22% 33.47% 38.32% 34.43% -
Total Cost 154,428 146,561 147,615 151,395 157,236 157,919 173,665 -7.52%
-
Net Worth 125,120 116,779 98,580 90,996 90,996 90,996 83,413 31.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 125,120 116,779 98,580 90,996 90,996 90,996 83,413 31.00%
NOSH 834,138 834,138 758,308 758,308 758,308 758,308 758,308 6.55%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.11% 5.58% 5.42% 5.16% 2.50% 2.14% 3.05% -
ROE 10.47% 7.42% 8.47% 8.87% 4.36% 3.63% 6.08% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.15 18.61 20.58 21.05 21.27 21.28 23.62 -10.04%
EPS 1.57 1.04 1.10 1.06 0.52 0.44 0.67 76.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.12 0.12 0.11 22.94%
Adjusted Per Share Value based on latest NOSH - 758,308
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.15 18.61 18.71 19.14 19.33 19.35 21.47 -4.13%
EPS 1.57 1.04 1.00 0.97 0.48 0.40 0.61 87.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.1182 0.1091 0.1091 0.1091 0.10 31.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.50 0.295 0.275 0.20 0.11 0.23 0.185 -
P/RPS 2.48 1.59 1.34 0.95 0.52 1.08 0.78 116.07%
P/EPS 31.83 28.41 24.99 18.80 21.02 52.74 27.66 9.80%
EY 3.14 3.52 4.00 5.32 4.76 1.90 3.61 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.11 2.12 1.67 0.92 1.92 1.68 57.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 21/11/19 -
Price 0.63 0.54 0.305 0.325 0.18 0.185 0.24 -
P/RPS 3.13 2.90 1.48 1.54 0.85 0.87 1.02 111.02%
P/EPS 40.11 52.01 27.71 30.55 34.40 42.42 35.89 7.68%
EY 2.49 1.92 3.61 3.27 2.91 2.36 2.79 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.86 2.35 2.71 1.50 1.54 2.18 54.77%

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