[QES] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 3.45%
YoY- 64.58%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 183,482 168,063 155,224 156,069 159,636 161,262 161,373 8.94%
PBT 19,261 17,354 11,726 10,310 10,595 6,051 5,600 128.02%
Tax -4,400 -3,719 -3,063 -1,856 -2,354 -2,025 -2,146 61.46%
NP 14,861 13,635 8,663 8,454 8,241 4,026 3,454 164.77%
-
NP to SH 14,387 13,103 8,660 8,346 8,068 3,968 3,307 166.73%
-
Tax Rate 22.84% 21.43% 26.12% 18.00% 22.22% 33.47% 38.32% -
Total Cost 168,621 154,428 146,561 147,615 151,395 157,236 157,919 4.47%
-
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
NOSH 834,138 834,138 834,138 758,308 758,308 758,308 758,308 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.10% 8.11% 5.58% 5.42% 5.16% 2.50% 2.14% -
ROE 11.50% 10.47% 7.42% 8.47% 8.87% 4.36% 3.63% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.00 20.15 18.61 20.58 21.05 21.27 21.28 2.24%
EPS 1.72 1.57 1.04 1.10 1.06 0.52 0.44 148.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.12 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 758,308
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.00 20.15 18.61 18.71 19.14 19.33 19.35 8.94%
EPS 1.72 1.57 1.04 1.00 0.97 0.48 0.40 164.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.1182 0.1091 0.1091 0.1091 23.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.82 0.50 0.295 0.275 0.20 0.11 0.23 -
P/RPS 3.73 2.48 1.59 1.34 0.95 0.52 1.08 128.65%
P/EPS 47.54 31.83 28.41 24.99 18.80 21.02 52.74 -6.69%
EY 2.10 3.14 3.52 4.00 5.32 4.76 1.90 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 3.33 2.11 2.12 1.67 0.92 1.92 101.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 -
Price 0.815 0.63 0.54 0.305 0.325 0.18 0.185 -
P/RPS 3.71 3.13 2.90 1.48 1.54 0.85 0.87 163.20%
P/EPS 47.25 40.11 52.01 27.71 30.55 34.40 42.42 7.46%
EY 2.12 2.49 1.92 3.61 3.27 2.91 2.36 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.20 3.86 2.35 2.71 1.50 1.54 131.83%

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