[QES] QoQ TTM 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- 4.11%
YoY- 39.17%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 251,341 269,158 255,327 264,407 255,697 235,386 236,566 4.11%
PBT 27,332 34,949 31,469 34,389 34,483 26,678 25,845 3.79%
Tax -4,716 -6,558 -5,724 -6,629 -8,041 -6,734 -6,842 -21.95%
NP 22,616 28,391 25,745 27,760 26,442 19,944 19,003 12.29%
-
NP to SH 21,414 26,615 24,465 26,421 25,377 19,636 18,766 9.18%
-
Tax Rate 17.25% 18.76% 18.19% 19.28% 23.32% 25.24% 26.47% -
Total Cost 228,725 240,767 229,582 236,647 229,255 215,442 217,563 3.38%
-
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 3,336 16.02%
Div Payout % 19.48% 15.67% 17.05% - 13.15% 16.99% 17.78% -
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 9.00% 10.55% 10.08% 10.50% 10.34% 8.47% 8.03% -
ROE 12.22% 15.95% 15.44% 16.67% 16.90% 13.85% 13.23% -
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 30.13 32.27 30.61 31.70 30.65 28.22 28.36 4.11%
EPS 2.57 3.19 2.93 3.17 3.04 2.35 2.25 9.26%
DPS 0.50 0.50 0.50 0.00 0.40 0.40 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 30.13 32.27 30.61 31.70 30.65 28.22 28.36 4.11%
EPS 2.57 3.19 2.93 3.17 3.04 2.35 2.25 9.26%
DPS 0.50 0.50 0.50 0.00 0.40 0.40 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 1.81 1.75 2.01 2.02 1.48 1.81 1.80 0.36%
P/EPS 21.23 17.71 20.97 20.21 14.96 21.66 22.67 -4.27%
EY 4.71 5.65 4.77 4.95 6.69 4.62 4.41 4.48%
DY 0.92 0.88 0.81 0.00 0.88 0.78 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 0.54 0.64 0.56 0.56 0.64 -
P/RPS 1.76 1.84 1.76 2.02 1.83 1.98 2.26 -15.34%
P/EPS 20.65 18.65 18.41 20.21 18.41 23.79 28.45 -19.21%
EY 4.84 5.36 5.43 4.95 5.43 4.20 3.52 23.62%
DY 0.94 0.84 0.93 0.00 0.71 0.71 0.63 30.54%
P/NAPS 2.52 2.98 2.84 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