[QES] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[QES] QES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.76%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 199,184 183,482 168,063 155,224 156,069 159,636 161,262 15.10%
PBT 22,221 19,261 17,354 11,726 10,310 10,595 6,051 137.83%
Tax -5,251 -4,400 -3,719 -3,063 -1,856 -2,354 -2,025 88.63%
NP 16,970 14,861 13,635 8,663 8,454 8,241 4,026 160.71%
-
NP to SH 16,535 14,387 13,103 8,660 8,346 8,068 3,968 158.72%
-
Tax Rate 23.63% 22.84% 21.43% 26.12% 18.00% 22.22% 33.47% -
Total Cost 182,214 168,621 154,428 146,561 147,615 151,395 157,236 10.31%
-
Net Worth 133,462 125,120 125,120 116,779 98,580 90,996 90,996 29.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 133,462 125,120 125,120 116,779 98,580 90,996 90,996 29.05%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 758,308 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.52% 8.10% 8.11% 5.58% 5.42% 5.16% 2.50% -
ROE 12.39% 11.50% 10.47% 7.42% 8.47% 8.87% 4.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.88 22.00 20.15 18.61 20.58 21.05 21.27 8.01%
EPS 1.98 1.72 1.57 1.04 1.10 1.06 0.52 143.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.13 0.12 0.12 21.12%
Adjusted Per Share Value based on latest NOSH - 834,138
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.88 22.00 20.15 18.61 18.71 19.14 19.33 15.11%
EPS 1.98 1.72 1.57 1.04 1.00 0.97 0.48 156.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.1182 0.1091 0.1091 29.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.82 0.50 0.295 0.275 0.20 0.11 -
P/RPS 3.25 3.73 2.48 1.59 1.34 0.95 0.52 238.92%
P/EPS 39.10 47.54 31.83 28.41 24.99 18.80 21.02 51.19%
EY 2.56 2.10 3.14 3.52 4.00 5.32 4.76 -33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.47 3.33 2.11 2.12 1.67 0.92 202.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 -
Price 0.77 0.815 0.63 0.54 0.305 0.325 0.18 -
P/RPS 3.22 3.71 3.13 2.90 1.48 1.54 0.85 142.81%
P/EPS 38.84 47.25 40.11 52.01 27.71 30.55 34.40 8.42%
EY 2.57 2.12 2.49 1.92 3.61 3.27 2.91 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.43 4.20 3.86 2.35 2.71 1.50 117.30%

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