[QES] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -11.94%
YoY- 304.84%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 213,828 210,444 155,224 152,833 157,312 159,088 161,373 20.66%
PBT 28,786 35,848 11,726 12,248 13,716 13,336 5,600 198.14%
Tax -6,198 -6,188 -3,063 -3,318 -3,524 -3,564 -2,146 102.93%
NP 22,588 29,660 8,663 8,929 10,192 9,772 3,454 250.10%
-
NP to SH 21,586 27,748 8,660 8,922 10,132 9,976 3,307 249.66%
-
Tax Rate 21.53% 17.26% 26.12% 27.09% 25.69% 26.72% 38.32% -
Total Cost 191,240 180,784 146,561 143,904 147,120 149,316 157,919 13.62%
-
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
NOSH 834,138 834,138 834,138 758,308 758,308 758,308 758,308 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.56% 14.09% 5.58% 5.84% 6.48% 6.14% 2.14% -
ROE 17.25% 22.18% 7.42% 9.05% 11.13% 10.96% 3.63% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.63 25.23 18.61 20.15 20.75 20.98 21.28 13.21%
EPS 2.58 3.32 1.12 1.17 1.34 1.32 0.44 225.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.12 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 758,308
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.63 25.23 18.61 18.32 18.86 19.07 19.35 20.62%
EPS 2.58 3.32 1.12 1.07 1.21 1.20 0.40 246.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.1182 0.1091 0.1091 0.1091 23.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.82 0.50 0.295 0.275 0.20 0.11 0.23 -
P/RPS 3.20 1.98 1.59 1.36 0.96 0.52 1.08 106.42%
P/EPS 31.69 15.03 28.41 23.37 14.97 8.36 52.74 -28.81%
EY 3.16 6.65 3.52 4.28 6.68 11.96 1.90 40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 3.33 2.11 2.12 1.67 0.92 1.92 101.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 -
Price 0.815 0.63 0.54 0.305 0.325 0.18 0.185 -
P/RPS 3.18 2.50 2.90 1.51 1.57 0.86 0.87 137.47%
P/EPS 31.49 18.94 52.01 25.92 24.32 13.68 42.42 -18.02%
EY 3.18 5.28 1.92 3.86 4.11 7.31 2.36 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.20 3.86 2.35 2.71 1.50 1.54 131.83%

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