Highlights

[QES] QoQ TTM 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 -     19.99%    YoY -     -72.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 155,224 156,069 159,636 161,262 161,373 179,125 189,308 -12.34%
  QoQ % -0.54% -2.23% -1.01% -0.07% -9.91% -5.38% -
  Horiz. % 82.00% 82.44% 84.33% 85.18% 85.24% 94.62% 100.00%
PBT 11,726 10,310 10,595 6,051 5,600 8,327 11,027 4.16%
  QoQ % 13.73% -2.69% 75.10% 8.05% -32.75% -24.49% -
  Horiz. % 106.34% 93.50% 96.08% 54.87% 50.78% 75.51% 100.00%
Tax -3,063 -1,856 -2,354 -2,025 -2,146 -2,867 -2,610 11.21%
  QoQ % -65.03% 21.16% -16.25% 5.64% 25.15% -9.85% -
  Horiz. % 117.36% 71.11% 90.19% 77.59% 82.22% 109.85% 100.00%
NP 8,663 8,454 8,241 4,026 3,454 5,460 8,417 1.93%
  QoQ % 2.47% 2.58% 104.69% 16.56% -36.74% -35.13% -
  Horiz. % 102.92% 100.44% 97.91% 47.83% 41.04% 64.87% 100.00%
NP to SH 8,660 8,346 8,068 3,968 3,307 5,071 7,769 7.47%
  QoQ % 3.76% 3.45% 103.33% 19.99% -34.79% -34.73% -
  Horiz. % 111.47% 107.43% 103.85% 51.07% 42.57% 65.27% 100.00%
Tax Rate 26.12 % 18.00 % 22.22 % 33.47 % 38.32 % 34.43 % 23.67 % 6.75%
  QoQ % 45.11% -18.99% -33.61% -12.66% 11.30% 45.46% -
  Horiz. % 110.35% 76.05% 93.87% 141.40% 161.89% 145.46% 100.00%
Total Cost 146,561 147,615 151,395 157,236 157,919 173,665 180,891 -13.03%
  QoQ % -0.71% -2.50% -3.71% -0.43% -9.07% -3.99% -
  Horiz. % 81.02% 81.60% 83.69% 86.92% 87.30% 96.01% 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 0 0 0 0 0 0 0 -
  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 % 5.42 % 5.16 % 2.50 % 2.14 % 3.05 % 4.45 % 16.20%
  QoQ % 2.95% 5.04% 106.40% 16.82% -29.84% -31.46% -
  Horiz. % 125.39% 121.80% 115.96% 56.18% 48.09% 68.54% 100.00%
ROE 7.42 % 8.47 % 8.87 % 4.36 % 3.63 % 6.08 % 9.31 % -13.98%
  QoQ % -12.40% -4.51% 103.44% 20.11% -40.30% -34.69% -
  Horiz. % 79.70% 90.98% 95.27% 46.83% 38.99% 65.31% 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 20.58 21.05 21.27 21.28 23.62 24.96 -17.70%
  QoQ % -9.57% -2.23% -1.03% -0.05% -9.91% -5.37% -
  Horiz. % 74.56% 82.45% 84.33% 85.22% 85.26% 94.63% 100.00%
EPS 1.04 1.10 1.06 0.52 0.44 0.67 1.02 1.30%
  QoQ % -5.45% 3.77% 103.85% 18.18% -34.33% -34.31% -
  Horiz. % 101.96% 107.84% 103.92% 50.98% 43.14% 65.69% 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 18.71 19.14 19.33 19.35 21.47 22.70 -12.35%
  QoQ % -0.53% -2.25% -0.98% -0.10% -9.87% -5.42% -
  Horiz. % 81.98% 82.42% 84.32% 85.15% 85.24% 94.58% 100.00%
EPS 1.04 1.00 0.97 0.48 0.40 0.61 0.93 7.70%
  QoQ % 4.00% 3.09% 102.08% 20.00% -34.43% -34.41% -
  Horiz. % 111.83% 107.53% 104.30% 51.61% 43.01% 65.59% 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 1.34 0.95 0.52 1.08 0.78 0.82 55.19%
  QoQ % 18.66% 41.05% 82.69% -51.85% 38.46% -4.88% -
  Horiz. % 193.90% 163.41% 115.85% 63.41% 131.71% 95.12% 100.00%
P/EPS 28.41 24.99 18.80 21.02 52.74 27.66 20.01 26.19%
  QoQ % 13.69% 32.93% -10.56% -60.14% 90.67% 38.23% -
  Horiz. % 141.98% 124.89% 93.95% 105.05% 263.57% 138.23% 100.00%
EY 3.52 4.00 5.32 4.76 1.90 3.61 5.00 -20.78%
  QoQ % -12.00% -24.81% 11.76% 150.53% -47.37% -27.80% -
  Horiz. % 70.40% 80.00% 106.40% 95.20% 38.00% 72.20% 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 23/02/21 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 1.48 1.54 0.85 0.87 1.02 0.76 143.20%
  QoQ % 95.95% -3.90% 81.18% -2.30% -14.71% 34.21% -
  Horiz. % 381.58% 194.74% 202.63% 111.84% 114.47% 134.21% 100.00%
P/EPS 52.01 27.71 30.55 34.40 42.42 35.89 18.55 98.22%
  QoQ % 87.69% -9.30% -11.19% -18.91% 18.19% 93.48% -
  Horiz. % 280.38% 149.38% 164.69% 185.44% 228.68% 193.48% 100.00%
EY 1.92 3.61 3.27 2.91 2.36 2.79 5.39 -49.59%
  QoQ % -46.81% 10.40% 12.37% 23.31% -15.41% -48.24% -
  Horiz. % 35.62% 66.98% 60.67% 53.99% 43.78% 51.76% 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. [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
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

296  285  584  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 DNEX 0.775+0.01 
 XOX 0.030.00 
PARTNERS & BROKERS