[QES] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 41.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 189,308 195,299 193,099 185,208 135,489 88,988 51,305 139.35%
PBT 11,027 18,830 18,602 19,327 14,014 7,231 4,576 80.03%
Tax -2,610 -3,561 -3,790 -4,664 -3,696 -2,203 -962 94.88%
NP 8,417 15,269 14,812 14,663 10,318 5,028 3,614 75.97%
-
NP to SH 7,769 14,396 14,071 13,824 9,778 4,679 3,171 82.03%
-
Tax Rate 23.67% 18.91% 20.37% 24.13% 26.37% 30.47% 21.02% -
Total Cost 180,891 180,030 178,287 170,545 125,171 83,960 47,691 143.80%
-
Net Worth 83,413 90,996 90,996 83,413 83,413 65,214 48,531 43.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 83,413 90,996 90,996 83,413 83,413 65,214 48,531 43.62%
NOSH 758,308 758,308 758,308 758,308 758,308 758,308 606,647 16.08%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.45% 7.82% 7.67% 7.92% 7.62% 5.65% 7.04% -
ROE 9.31% 15.82% 15.46% 16.57% 11.72% 7.17% 6.53% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 24.96 25.75 25.46 24.42 17.87 13.65 8.46 106.11%
EPS 1.02 1.90 1.86 1.82 1.29 0.72 0.52 56.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.11 0.11 0.10 0.08 23.72%
Adjusted Per Share Value based on latest NOSH - 758,308
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.70 23.41 23.15 22.20 16.24 10.67 6.15 139.40%
EPS 0.93 1.73 1.69 1.66 1.17 0.56 0.38 81.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1091 0.1091 0.10 0.10 0.0782 0.0582 43.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - -
Price 0.205 0.245 0.215 0.335 0.175 0.19 0.00 -
P/RPS 0.82 0.95 0.84 1.37 0.98 1.39 0.00 -
P/EPS 20.01 12.91 11.59 18.38 13.57 26.48 0.00 -
EY 5.00 7.75 8.63 5.44 7.37 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.04 1.79 3.05 1.59 1.90 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 26/02/19 26/11/18 - - - -
Price 0.19 0.205 0.25 0.28 0.00 0.00 0.00 -
P/RPS 0.76 0.80 0.98 1.15 0.00 0.00 0.00 -
P/EPS 18.55 10.80 13.47 15.36 0.00 0.00 0.00 -
EY 5.39 9.26 7.42 6.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.71 2.08 2.55 0.00 0.00 0.00 -

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