[QES] YoY Annualized Quarter 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- -22.21%
YoY- 113.05%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 248,848 248,418 238,916 213,828 157,312 160,786 168,368 6.72%
PBT 23,112 32,492 31,372 28,786 13,716 3,726 18,876 3.42%
Tax -6,280 -7,942 -8,084 -6,198 -3,524 -3,108 -5,468 2.33%
NP 16,832 24,550 23,288 22,588 10,192 618 13,408 3.85%
-
NP to SH 17,748 23,276 22,888 21,586 10,132 610 13,214 5.03%
-
Tax Rate 27.17% 24.44% 25.77% 21.53% 25.69% 83.41% 28.97% -
Total Cost 232,016 223,868 215,628 191,240 147,120 160,168 154,960 6.95%
-
Net Worth 175,169 166,827 141,803 125,120 90,996 83,413 83,413 13.15%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,341 8,341 - - - - - -
Div Payout % 47.00% 35.84% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 175,169 166,827 141,803 125,120 90,996 83,413 83,413 13.15%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 758,308 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.76% 9.88% 9.75% 10.56% 6.48% 0.38% 7.96% -
ROE 10.13% 13.95% 16.14% 17.25% 11.13% 0.73% 15.84% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.83 29.78 28.64 25.63 20.75 21.20 22.20 5.04%
EPS 2.12 2.80 2.74 2.58 1.34 0.08 1.88 2.02%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.17 0.15 0.12 0.11 0.11 11.36%
Adjusted Per Share Value based on latest NOSH - 834,138
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.83 29.78 28.64 25.63 18.86 19.28 20.18 6.72%
EPS 2.12 2.80 2.74 2.58 1.21 0.07 1.58 5.01%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.17 0.15 0.1091 0.10 0.10 13.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.695 0.565 0.51 0.82 0.20 0.205 0.175 -
P/RPS 2.33 1.90 1.78 3.20 0.96 0.97 0.79 19.73%
P/EPS 32.66 20.25 18.59 31.69 14.97 254.84 10.04 21.70%
EY 3.06 4.94 5.38 3.16 6.68 0.39 9.96 -17.84%
DY 1.44 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.83 3.00 5.47 1.67 1.86 1.59 12.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 22/08/23 23/08/22 20/08/21 27/08/20 26/08/19 27/08/18 -
Price 0.655 0.595 0.56 0.815 0.325 0.19 0.275 -
P/RPS 2.20 2.00 1.96 3.18 1.57 0.90 1.24 10.01%
P/EPS 30.78 21.32 20.41 31.49 24.32 236.19 15.78 11.76%
EY 3.25 4.69 4.90 3.18 4.11 0.42 6.34 -10.53%
DY 1.53 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.98 3.29 5.43 2.71 1.73 2.50 3.75%

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