[QES] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -64.61%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 264,407 191,440 119,458 66,335 222,842 158,585 106,914 82.57%
PBT 34,389 28,779 15,686 9,422 25,385 19,681 14,393 78.43%
Tax -6,629 -6,927 -4,042 -2,598 -5,791 -4,677 -3,099 65.78%
NP 27,760 21,852 11,644 6,824 19,594 15,004 11,294 81.83%
-
NP to SH 26,421 20,959 11,444 6,718 18,985 14,567 10,793 81.34%
-
Tax Rate 19.28% 24.07% 25.77% 27.57% 22.81% 23.76% 21.53% -
Total Cost 236,647 169,588 107,814 59,511 203,248 143,581 95,620 82.66%
-
Net Worth 158,486 150,144 141,803 141,803 133,462 133,462 125,120 17.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 3,336 - 3,336 3,336 - - -
Div Payout % - 15.92% - 49.67% 17.57% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 158,486 150,144 141,803 141,803 133,462 133,462 125,120 17.01%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 834,138 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.50% 11.41% 9.75% 10.29% 8.79% 9.46% 10.56% -
ROE 16.67% 13.96% 8.07% 4.74% 14.23% 10.91% 8.63% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.70 22.95 14.32 7.95 26.72 19.01 12.82 82.55%
EPS 3.17 2.51 1.37 0.81 2.28 1.75 1.29 81.80%
DPS 0.00 0.40 0.00 0.40 0.40 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.16 0.16 0.15 17.01%
Adjusted Per Share Value based on latest NOSH - 834,138
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.70 22.95 14.32 7.95 26.72 19.01 12.82 82.55%
EPS 3.17 2.51 1.37 0.81 2.28 1.75 1.29 81.80%
DPS 0.00 0.40 0.00 0.40 0.40 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.16 0.16 0.15 17.01%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.64 0.455 0.51 0.51 0.66 0.775 0.82 -
P/RPS 2.02 1.98 3.56 6.41 2.47 4.08 6.40 -53.54%
P/EPS 20.21 18.11 37.17 63.32 29.00 44.38 63.37 -53.22%
EY 4.95 5.52 2.69 1.58 3.45 2.25 1.58 113.66%
DY 0.00 0.88 0.00 0.78 0.61 0.00 0.00 -
P/NAPS 3.37 2.53 3.00 3.00 4.13 4.84 5.47 -27.53%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 23/08/22 18/05/22 23/02/22 18/11/21 20/08/21 -
Price 0.64 0.56 0.56 0.64 0.51 0.77 0.815 -
P/RPS 2.02 2.44 3.91 8.05 1.91 4.05 6.36 -53.35%
P/EPS 20.21 22.29 40.82 79.47 22.41 44.09 62.99 -53.03%
EY 4.95 4.49 2.45 1.26 4.46 2.27 1.59 112.76%
DY 0.00 0.71 0.00 0.63 0.78 0.00 0.00 -
P/NAPS 3.37 3.11 3.29 3.76 3.19 4.81 5.43 -27.17%

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