[QES] QoQ Cumulative 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- 29.41%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 158,585 106,914 52,611 155,224 114,625 78,656 39,772 151.24%
PBT 19,681 14,393 8,962 11,726 9,186 6,858 3,334 226.27%
Tax -4,677 -3,099 -1,547 -3,063 -2,489 -1,762 -891 201.73%
NP 15,004 11,294 7,415 8,663 6,697 5,096 2,443 234.99%
-
NP to SH 14,567 10,793 6,937 8,660 6,692 5,066 2,494 223.97%
-
Tax Rate 23.76% 21.53% 17.26% 26.12% 27.10% 25.69% 26.72% -
Total Cost 143,581 95,620 45,196 146,561 107,928 73,560 37,329 145.28%
-
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 10.91% 8.63% 5.54% 7.42% 6.79% 5.57% 2.74% -
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 19.01 12.82 6.31 18.61 15.12 10.37 5.24 135.91%
EPS 1.75 1.29 0.83 1.12 0.88 0.67 0.33 203.79%
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 19.01 12.82 6.31 18.61 13.74 9.43 4.77 151.15%
EPS 1.75 1.29 0.83 1.12 0.80 0.61 0.30 223.70%
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 4.08 6.40 7.93 1.59 1.82 1.93 2.10 55.63%
P/EPS 44.38 63.37 60.12 28.41 31.16 29.94 33.45 20.72%
EY 2.25 1.58 1.66 3.52 3.21 3.34 2.99 -17.25%
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 4.05 6.36 9.99 2.90 2.02 3.13 3.43 11.70%
P/EPS 44.09 62.99 75.75 52.01 34.56 48.65 54.73 -13.41%
EY 2.27 1.59 1.32 1.92 2.89 2.06 1.83 15.43%
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