[QES] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[QES] QES GROUP BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 50.05%
YoY- -76.5%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 152,833 157,312 159,088 161,373 159,905 160,786 159,532 -2.81%
PBT 12,248 13,716 13,336 5,600 5,968 3,726 11,532 4.08%
Tax -3,318 -3,524 -3,564 -2,146 -3,705 -3,108 -4,048 -12.38%
NP 8,929 10,192 9,772 3,454 2,262 618 7,484 12.45%
-
NP to SH 8,922 10,132 9,976 3,307 2,204 610 7,332 13.93%
-
Tax Rate 27.09% 25.69% 26.72% 38.32% 62.08% 83.41% 35.10% -
Total Cost 143,904 147,120 149,316 157,919 157,642 160,168 152,048 -3.59%
-
Net Worth 98,580 90,996 90,996 90,996 83,413 83,413 90,996 5.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 98,580 90,996 90,996 90,996 83,413 83,413 90,996 5.46%
NOSH 758,308 758,308 758,308 758,308 758,308 758,308 758,308 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.84% 6.48% 6.14% 2.14% 1.42% 0.38% 4.69% -
ROE 9.05% 11.13% 10.96% 3.63% 2.64% 0.73% 8.06% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.15 20.75 20.98 21.28 21.09 21.20 21.04 -2.83%
EPS 1.17 1.34 1.32 0.44 0.29 0.08 0.96 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.11 0.11 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 758,308
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.32 18.86 19.07 19.35 19.17 19.28 19.13 -2.83%
EPS 1.07 1.21 1.20 0.40 0.26 0.07 0.88 13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1182 0.1091 0.1091 0.1091 0.10 0.10 0.1091 5.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.275 0.20 0.11 0.23 0.185 0.205 0.245 -
P/RPS 1.36 0.96 0.52 1.08 0.88 0.97 1.16 11.15%
P/EPS 23.37 14.97 8.36 52.74 63.65 254.84 25.34 -5.23%
EY 4.28 6.68 11.96 1.90 1.57 0.39 3.95 5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.67 0.92 1.92 1.68 1.86 2.04 2.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 27/08/20 29/05/20 24/02/20 21/11/19 26/08/19 27/05/19 -
Price 0.305 0.325 0.18 0.185 0.24 0.19 0.205 -
P/RPS 1.51 1.57 0.86 0.87 1.14 0.90 0.97 34.21%
P/EPS 25.92 24.32 13.68 42.42 82.57 236.19 21.20 14.29%
EY 3.86 4.11 7.31 2.36 1.21 0.42 4.72 -12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.71 1.50 1.54 2.18 1.73 1.71 23.53%

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