Highlights

[QES] QoQ Cumulative Quarter Result on 2020-03-31 [#1]

Stock [QES]: QES GROUP BHD
Announcement Date 29-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -24.58%    YoY -     36.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 155,224 114,625 78,656 39,772 161,373 119,929 80,393 54.75%
  QoQ % 35.42% 45.73% 97.77% -75.35% 34.56% 49.18% -
  Horiz. % 193.08% 142.58% 97.84% 49.47% 200.73% 149.18% 100.00%
PBT 11,726 9,186 6,858 3,334 5,600 4,476 1,863 239.00%
  QoQ % 27.65% 33.95% 105.70% -40.46% 25.11% 140.26% -
  Horiz. % 629.41% 493.08% 368.12% 178.96% 300.59% 240.26% 100.00%
Tax -3,063 -2,489 -1,762 -891 -2,146 -2,779 -1,554 56.88%
  QoQ % -23.06% -41.26% -97.76% 58.48% 22.78% -78.83% -
  Horiz. % 197.10% 160.17% 113.38% 57.34% 138.10% 178.83% 100.00%
NP 8,663 6,697 5,096 2,443 3,454 1,697 309 813.59%
  QoQ % 29.36% 31.42% 108.60% -29.27% 103.54% 449.19% -
  Horiz. % 2,803.56% 2,167.31% 1,649.19% 790.61% 1,117.80% 549.19% 100.00%
NP to SH 8,660 6,692 5,066 2,494 3,307 1,653 305 821.32%
  QoQ % 29.41% 32.10% 103.13% -24.58% 100.06% 441.97% -
  Horiz. % 2,839.34% 2,194.10% 1,660.98% 817.70% 1,084.26% 541.97% 100.00%
Tax Rate 26.12 % 27.10 % 25.69 % 26.72 % 38.32 % 62.09 % 83.41 % -53.72%
  QoQ % -3.62% 5.49% -3.85% -30.27% -38.28% -25.56% -
  Horiz. % 31.32% 32.49% 30.80% 32.03% 45.94% 74.44% 100.00%
Total Cost 146,561 107,928 73,560 37,329 157,919 118,232 80,084 49.34%
  QoQ % 35.80% 46.72% 97.06% -76.36% 33.57% 47.63% -
  Horiz. % 183.01% 134.77% 91.85% 46.61% 197.19% 147.63% 100.00%
Net Worth 116,779 98,580 90,996 90,996 90,996 83,413 83,413 25.02%
  QoQ % 18.46% 8.33% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 140.00% 118.18% 109.09% 109.09% 109.09% 100.00% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 116,779 98,580 90,996 90,996 90,996 83,413 83,413 25.02%
  QoQ % 18.46% 8.33% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 140.00% 118.18% 109.09% 109.09% 109.09% 100.00% 100.00%
NOSH 834,138 758,308 758,308 758,308 758,308 758,308 758,308 6.53%
  QoQ % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.58 % 5.84 % 6.48 % 6.14 % 2.14 % 1.42 % 0.38 % 494.79%
  QoQ % -4.45% -9.88% 5.54% 186.92% 50.70% 273.68% -
  Horiz. % 1,468.42% 1,536.84% 1,705.26% 1,615.79% 563.16% 373.68% 100.00%
ROE 7.42 % 6.79 % 5.57 % 2.74 % 3.63 % 1.98 % 0.37 % 631.46%
  QoQ % 9.28% 21.90% 103.28% -24.52% 83.33% 435.14% -
  Horiz. % 2,005.41% 1,835.14% 1,505.41% 740.54% 981.08% 535.14% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.61 15.12 10.37 5.24 21.28 15.82 10.60 45.28%
  QoQ % 23.08% 45.81% 97.90% -75.38% 34.51% 49.25% -
  Horiz. % 175.57% 142.64% 97.83% 49.43% 200.75% 149.25% 100.00%
EPS 1.12 0.88 0.67 0.33 0.44 0.22 0.04 812.82%
  QoQ % 27.27% 31.34% 103.03% -25.00% 100.00% 450.00% -
  Horiz. % 2,800.00% 2,200.00% 1,675.00% 825.00% 1,100.00% 550.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1300 0.1200 0.1200 0.1200 0.1100 0.1100 17.36%
  QoQ % 7.69% 8.33% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 127.27% 118.18% 109.09% 109.09% 109.09% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 834,138
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.61 13.74 9.43 4.77 19.35 14.38 9.64 54.73%
  QoQ % 35.44% 45.71% 97.69% -75.35% 34.56% 49.17% -
  Horiz. % 193.05% 142.53% 97.82% 49.48% 200.73% 149.17% 100.00%
EPS 1.12 0.80 0.61 0.30 0.40 0.20 0.04 812.82%
  QoQ % 40.00% 31.15% 103.33% -25.00% 100.00% 400.00% -
  Horiz. % 2,800.00% 2,000.00% 1,525.00% 750.00% 1,000.00% 500.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1400 0.1182 0.1091 0.1091 0.1091 0.1000 0.1000 25.02%
  QoQ % 18.44% 8.34% 0.00% 0.00% 9.10% 0.00% -
  Horiz. % 140.00% 118.20% 109.10% 109.10% 109.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.2950 0.2750 0.2000 0.1100 0.2300 0.1850 0.2050 -
P/RPS 1.59 1.82 1.93 2.10 1.08 1.17 1.93 -12.07%
  QoQ % -12.64% -5.70% -8.10% 94.44% -7.69% -39.38% -
  Horiz. % 82.38% 94.30% 100.00% 108.81% 55.96% 60.62% 100.00%
P/EPS 28.41 31.16 29.94 33.45 52.74 84.87 509.68 -85.28%
  QoQ % -8.83% 4.07% -10.49% -36.58% -37.86% -83.35% -
  Horiz. % 5.57% 6.11% 5.87% 6.56% 10.35% 16.65% 100.00%
EY 3.52 3.21 3.34 2.99 1.90 1.18 0.20 570.76%
  QoQ % 9.66% -3.89% 11.71% 57.37% 61.02% 490.00% -
  Horiz. % 1,760.00% 1,605.00% 1,670.00% 1,495.00% 950.00% 590.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.11 2.12 1.67 0.92 1.92 1.68 1.86 8.73%
  QoQ % -0.47% 26.95% 81.52% -52.08% 14.29% -9.68% -
  Horiz. % 113.44% 113.98% 89.78% 49.46% 103.23% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 19/11/20 27/08/20 29/05/20 24/02/20 21/11/19 26/08/19 -
Price 0.5400 0.3050 0.3250 0.1800 0.1850 0.2400 0.1900 -
P/RPS 2.90 2.02 3.13 3.43 0.87 1.52 1.79 37.74%
  QoQ % 43.56% -35.46% -8.75% 294.25% -42.76% -15.08% -
  Horiz. % 162.01% 112.85% 174.86% 191.62% 48.60% 84.92% 100.00%
P/EPS 52.01 34.56 48.65 54.73 42.42 110.10 472.39 -76.87%
  QoQ % 50.49% -28.96% -11.11% 29.02% -61.47% -76.69% -
  Horiz. % 11.01% 7.32% 10.30% 11.59% 8.98% 23.31% 100.00%
EY 1.92 2.89 2.06 1.83 2.36 0.91 0.21 334.32%
  QoQ % -33.56% 40.29% 12.57% -22.46% 159.34% 333.33% -
  Horiz. % 914.29% 1,376.19% 980.95% 871.43% 1,123.81% 433.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.86 2.35 2.71 1.50 1.54 2.18 1.73 70.34%
  QoQ % 64.26% -13.28% 80.67% -2.60% -29.36% 26.01% -
  Horiz. % 223.12% 135.84% 156.65% 86.71% 89.02% 126.01% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

274  279  570  1163 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.545+0.105 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS