[QES] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 201.66%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 155,224 152,833 157,312 159,088 161,373 159,905 160,786 -2.30%
PBT 11,726 12,248 13,716 13,336 5,600 5,968 3,726 114.00%
Tax -3,063 -3,318 -3,524 -3,564 -2,146 -3,705 -3,108 -0.96%
NP 8,663 8,929 10,192 9,772 3,454 2,262 618 476.73%
-
NP to SH 8,660 8,922 10,132 9,976 3,307 2,204 610 481.61%
-
Tax Rate 26.12% 27.09% 25.69% 26.72% 38.32% 62.08% 83.41% -
Total Cost 146,561 143,904 147,120 149,316 157,919 157,642 160,168 -5.72%
-
Net Worth 116,779 98,580 90,996 90,996 90,996 83,413 83,413 25.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 25.01%
NOSH 834,138 758,308 758,308 758,308 758,308 758,308 758,308 6.52%
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% 5.84% 6.48% 6.14% 2.14% 1.42% 0.38% -
ROE 7.42% 9.05% 11.13% 10.96% 3.63% 2.64% 0.73% -
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 20.15 20.75 20.98 21.28 21.09 21.20 -8.28%
EPS 1.12 1.17 1.34 1.32 0.44 0.29 0.08 476.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.12 0.11 0.11 17.35%
Adjusted Per Share Value based on latest NOSH - 758,308
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 18.32 18.86 19.07 19.35 19.17 19.28 -2.31%
EPS 1.12 1.07 1.21 1.20 0.40 0.26 0.07 529.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1182 0.1091 0.1091 0.1091 0.10 0.10 25.01%
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 0.295 0.275 0.20 0.11 0.23 0.185 0.205 -
P/RPS 1.59 1.36 0.96 0.52 1.08 0.88 0.97 38.81%
P/EPS 28.41 23.37 14.97 8.36 52.74 63.65 254.84 -76.68%
EY 3.52 4.28 6.68 11.96 1.90 1.57 0.39 330.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.12 1.67 0.92 1.92 1.68 1.86 8.72%
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 0.54 0.305 0.325 0.18 0.185 0.24 0.19 -
P/RPS 2.90 1.51 1.57 0.86 0.87 1.14 0.90 117.38%
P/EPS 52.01 25.92 24.32 13.68 42.42 82.57 236.19 -63.36%
EY 1.92 3.86 4.11 7.31 2.36 1.21 0.42 174.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 2.35 2.71 1.50 1.54 2.18 1.73 70.33%

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