[QES] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -19.9%
YoY- 178.15%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 56,417 57,255 66,335 52,611 39,772 39,883 37,683 6.95%
PBT 3,300 6,502 9,422 8,962 3,334 2,883 2,655 3.68%
Tax -1,038 -1,693 -2,598 -1,547 -891 -1,012 -1,241 -2.93%
NP 2,262 4,809 6,824 7,415 2,443 1,871 1,414 8.13%
-
NP to SH 2,508 4,762 6,718 6,937 2,494 1,833 1,508 8.83%
-
Tax Rate 31.45% 26.04% 27.57% 17.26% 26.72% 35.10% 46.74% -
Total Cost 54,155 52,446 59,511 45,196 37,329 38,012 36,269 6.90%
-
Net Worth 175,169 158,486 141,803 125,120 90,996 90,996 65,214 17.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,170 4,170 3,336 - - - - -
Div Payout % 166.30% 87.58% 49.67% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 175,169 158,486 141,803 125,120 90,996 90,996 65,214 17.88%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 758,308 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.01% 8.40% 10.29% 14.09% 6.14% 4.69% 3.75% -
ROE 1.43% 3.00% 4.74% 5.54% 2.74% 2.01% 2.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.76 6.86 7.95 6.31 5.24 5.26 5.78 2.64%
EPS 0.30 0.57 0.81 0.83 0.33 0.24 0.23 4.52%
DPS 0.50 0.50 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.17 0.15 0.12 0.12 0.10 13.14%
Adjusted Per Share Value based on latest NOSH - 834,138
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.76 6.86 7.95 6.31 4.77 4.78 4.52 6.93%
EPS 0.30 0.57 0.81 0.83 0.30 0.22 0.18 8.87%
DPS 0.50 0.50 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.17 0.15 0.1091 0.1091 0.0782 17.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.62 0.615 0.51 0.50 0.11 0.245 0.19 -
P/RPS 9.17 8.96 6.41 7.93 2.10 4.66 3.29 18.61%
P/EPS 206.21 107.73 63.32 60.12 33.45 101.36 82.17 16.55%
EY 0.48 0.93 1.58 1.66 2.99 0.99 1.22 -14.38%
DY 0.81 0.81 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.24 3.00 3.33 0.92 2.04 1.90 7.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 19/05/23 18/05/22 19/05/21 29/05/20 27/05/19 30/05/18 -
Price 0.67 0.535 0.64 0.63 0.18 0.205 0.18 -
P/RPS 9.91 7.79 8.05 9.99 3.43 3.90 3.12 21.22%
P/EPS 222.84 93.71 79.47 75.75 54.73 84.81 77.84 19.14%
EY 0.45 1.07 1.26 1.32 1.83 1.18 1.28 -15.97%
DY 0.75 0.93 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.82 3.76 4.20 1.50 1.71 1.80 9.99%

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