[QES] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -22.21%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 265,340 222,842 211,446 213,828 210,444 155,224 152,833 44.50%
PBT 37,688 25,385 26,241 28,786 35,848 11,726 12,248 111.70%
Tax -10,392 -5,791 -6,236 -6,198 -6,188 -3,063 -3,318 114.21%
NP 27,296 19,594 20,005 22,588 29,660 8,663 8,929 110.77%
-
NP to SH 26,872 18,985 19,422 21,586 27,748 8,660 8,922 108.69%
-
Tax Rate 27.57% 22.81% 23.76% 21.53% 17.26% 26.12% 27.09% -
Total Cost 238,044 203,248 191,441 191,240 180,784 146,561 143,904 39.91%
-
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 13,346 3,336 - - - - - -
Div Payout % 49.67% 17.57% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 758,308 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.29% 8.79% 9.46% 10.56% 14.09% 5.58% 5.84% -
ROE 18.95% 14.23% 14.55% 17.25% 22.18% 7.42% 9.05% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.81 26.72 25.35 25.63 25.23 18.61 20.15 35.61%
EPS 3.24 2.28 2.33 2.58 3.32 1.12 1.17 97.32%
DPS 1.60 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.13 19.60%
Adjusted Per Share Value based on latest NOSH - 834,138
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.81 26.72 25.35 25.63 25.23 18.61 18.32 44.51%
EPS 3.24 2.28 2.33 2.58 3.32 1.12 1.07 109.44%
DPS 1.60 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.1182 27.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.51 0.66 0.775 0.82 0.50 0.295 0.275 -
P/RPS 1.60 2.47 3.06 3.20 1.98 1.59 1.36 11.45%
P/EPS 15.83 29.00 33.28 31.69 15.03 28.41 23.37 -22.88%
EY 6.32 3.45 3.00 3.16 6.65 3.52 4.28 29.70%
DY 3.14 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.13 4.84 5.47 3.33 2.11 2.12 26.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 23/02/22 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 -
Price 0.64 0.51 0.77 0.815 0.63 0.54 0.305 -
P/RPS 2.01 1.91 3.04 3.18 2.50 2.90 1.51 21.02%
P/EPS 19.87 22.41 33.07 31.49 18.94 52.01 25.92 -16.25%
EY 5.03 4.46 3.02 3.18 5.28 1.92 3.86 19.32%
DY 2.50 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.19 4.81 5.43 4.20 3.86 2.35 36.83%

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