[QES] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 51.3%
YoY- 230.22%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 222,842 199,184 183,482 168,063 155,224 156,069 159,636 24.82%
PBT 25,385 22,221 19,261 17,354 11,726 10,310 10,595 78.76%
Tax -5,791 -5,251 -4,400 -3,719 -3,063 -1,856 -2,354 81.93%
NP 19,594 16,970 14,861 13,635 8,663 8,454 8,241 77.85%
-
NP to SH 18,985 16,535 14,387 13,103 8,660 8,346 8,068 76.63%
-
Tax Rate 22.81% 23.63% 22.84% 21.43% 26.12% 18.00% 22.22% -
Total Cost 203,248 182,214 168,621 154,428 146,561 147,615 151,395 21.63%
-
Net Worth 133,462 133,462 125,120 125,120 116,779 98,580 90,996 28.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,336 - - - - - - -
Div Payout % 17.57% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 133,462 133,462 125,120 125,120 116,779 98,580 90,996 28.99%
NOSH 834,138 834,138 834,138 834,138 834,138 758,308 758,308 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.79% 8.52% 8.10% 8.11% 5.58% 5.42% 5.16% -
ROE 14.23% 12.39% 11.50% 10.47% 7.42% 8.47% 8.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.72 23.88 22.00 20.15 18.61 20.58 21.05 17.18%
EPS 2.28 1.98 1.72 1.57 1.04 1.10 1.06 66.39%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.14 0.13 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 834,138
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.72 23.88 22.00 20.15 18.61 18.71 19.14 24.83%
EPS 2.28 1.98 1.72 1.57 1.04 1.00 0.97 76.50%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.14 0.1182 0.1091 28.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.66 0.775 0.82 0.50 0.295 0.275 0.20 -
P/RPS 2.47 3.25 3.73 2.48 1.59 1.34 0.95 88.75%
P/EPS 29.00 39.10 47.54 31.83 28.41 24.99 18.80 33.39%
EY 3.45 2.56 2.10 3.14 3.52 4.00 5.32 -25.01%
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.13 4.84 5.47 3.33 2.11 2.12 1.67 82.57%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 18/11/21 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 -
Price 0.51 0.77 0.815 0.63 0.54 0.305 0.325 -
P/RPS 1.91 3.22 3.71 3.13 2.90 1.48 1.54 15.39%
P/EPS 22.41 38.84 47.25 40.11 52.01 27.71 30.55 -18.61%
EY 4.46 2.57 2.12 2.49 1.92 3.61 3.27 22.91%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 4.81 5.43 4.20 3.86 2.35 2.71 11.45%

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