[QES] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 9.8%
YoY- 78.32%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 236,566 222,842 199,184 183,482 168,063 155,224 156,069 31.98%
PBT 25,845 25,385 22,221 19,261 17,354 11,726 10,310 84.63%
Tax -6,842 -5,791 -5,251 -4,400 -3,719 -3,063 -1,856 138.82%
NP 19,003 19,594 16,970 14,861 13,635 8,663 8,454 71.68%
-
NP to SH 18,766 18,985 16,535 14,387 13,103 8,660 8,346 71.71%
-
Tax Rate 26.47% 22.81% 23.63% 22.84% 21.43% 26.12% 18.00% -
Total Cost 217,563 203,248 182,214 168,621 154,428 146,561 147,615 29.54%
-
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,336 3,336 - - - - - -
Div Payout % 17.78% 17.57% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 141,803 133,462 133,462 125,120 125,120 116,779 98,580 27.45%
NOSH 834,138 834,138 834,138 834,138 834,138 834,138 758,308 6.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.03% 8.79% 8.52% 8.10% 8.11% 5.58% 5.42% -
ROE 13.23% 14.23% 12.39% 11.50% 10.47% 7.42% 8.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.36 26.72 23.88 22.00 20.15 18.61 20.58 23.85%
EPS 2.25 2.28 1.98 1.72 1.57 1.04 1.10 61.20%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.13 19.60%
Adjusted Per Share Value based on latest NOSH - 834,138
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 28.36 26.72 23.88 22.00 20.15 18.61 18.71 31.98%
EPS 2.25 2.28 1.98 1.72 1.57 1.04 1.00 71.79%
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.1182 27.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.51 0.66 0.775 0.82 0.50 0.295 0.275 -
P/RPS 1.80 2.47 3.25 3.73 2.48 1.59 1.34 21.76%
P/EPS 22.67 29.00 39.10 47.54 31.83 28.41 24.99 -6.29%
EY 4.41 3.45 2.56 2.10 3.14 3.52 4.00 6.72%
DY 0.78 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.13 4.84 5.47 3.33 2.11 2.12 26.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 23/02/22 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 -
Price 0.64 0.51 0.77 0.815 0.63 0.54 0.305 -
P/RPS 2.26 1.91 3.22 3.71 3.13 2.90 1.48 32.64%
P/EPS 28.45 22.41 38.84 47.25 40.11 52.01 27.71 1.77%
EY 3.52 4.46 2.57 2.12 2.49 1.92 3.61 -1.67%
DY 0.63 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.19 4.81 5.43 4.20 3.86 2.35 36.83%

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