[QES] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[QES] QES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.94%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 211,446 213,828 210,444 155,224 152,833 157,312 159,088 20.86%
PBT 26,241 28,786 35,848 11,726 12,248 13,716 13,336 56.96%
Tax -6,236 -6,198 -6,188 -3,063 -3,318 -3,524 -3,564 45.15%
NP 20,005 22,588 29,660 8,663 8,929 10,192 9,772 61.15%
-
NP to SH 19,422 21,586 27,748 8,660 8,922 10,132 9,976 55.85%
-
Tax Rate 23.76% 21.53% 17.26% 26.12% 27.09% 25.69% 26.72% -
Total Cost 191,441 191,240 180,784 146,561 143,904 147,120 149,316 18.00%
-
Net Worth 133,462 125,120 125,120 116,779 98,580 90,996 90,996 29.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 133,462 125,120 125,120 116,779 98,580 90,996 90,996 29.05%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 758,308 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.46% 10.56% 14.09% 5.58% 5.84% 6.48% 6.14% -
ROE 14.55% 17.25% 22.18% 7.42% 9.05% 11.13% 10.96% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.35 25.63 25.23 18.61 20.15 20.75 20.98 13.43%
EPS 2.33 2.58 3.32 1.12 1.17 1.34 1.32 46.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.13 0.12 0.12 21.12%
Adjusted Per Share Value based on latest NOSH - 834,138
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.35 25.63 25.23 18.61 18.32 18.86 19.07 20.87%
EPS 2.33 2.58 3.32 1.12 1.07 1.21 1.20 55.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.1182 0.1091 0.1091 29.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.775 0.82 0.50 0.295 0.275 0.20 0.11 -
P/RPS 3.06 3.20 1.98 1.59 1.36 0.96 0.52 225.59%
P/EPS 33.28 31.69 15.03 28.41 23.37 14.97 8.36 150.96%
EY 3.00 3.16 6.65 3.52 4.28 6.68 11.96 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.84 5.47 3.33 2.11 2.12 1.67 0.92 202.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 -
Price 0.77 0.815 0.63 0.54 0.305 0.325 0.18 -
P/RPS 3.04 3.18 2.50 2.90 1.51 1.57 0.86 131.87%
P/EPS 33.07 31.49 18.94 52.01 25.92 24.32 13.68 80.02%
EY 3.02 3.18 5.28 1.92 3.86 4.11 7.31 -44.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 5.43 4.20 3.86 2.35 2.71 1.50 117.30%

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