[QES] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.02%
YoY- 117.68%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 243,725 237,832 255,253 211,446 152,833 159,905 178,537 5.31%
PBT 19,170 28,962 38,372 26,241 12,248 5,968 19,668 -0.42%
Tax -6,326 -6,685 -9,236 -6,236 -3,318 -3,705 -4,936 4.21%
NP 12,844 22,277 29,136 20,005 8,929 2,262 14,732 -2.25%
-
NP to SH 13,478 21,269 27,945 19,422 8,922 2,204 14,204 -0.86%
-
Tax Rate 33.00% 23.08% 24.07% 23.76% 27.09% 62.08% 25.10% -
Total Cost 230,881 215,554 226,117 191,441 143,904 157,642 163,805 5.88%
-
Net Worth 175,169 175,169 150,144 133,462 98,580 83,413 83,413 13.15%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 2,780 5,560 4,448 - - - - -
Div Payout % 20.63% 26.15% 15.92% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 175,169 175,169 150,144 133,462 98,580 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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.27% 9.37% 11.41% 9.46% 5.84% 1.42% 8.25% -
ROE 7.69% 12.14% 18.61% 14.55% 9.05% 2.64% 17.03% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.22 28.51 30.60 25.35 20.15 21.09 23.54 3.66%
EPS 1.61 2.55 3.35 2.33 1.17 0.29 1.96 -3.22%
DPS 0.33 0.67 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.18 0.16 0.13 0.11 0.11 11.36%
Adjusted Per Share Value based on latest NOSH - 834,138
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.22 28.51 30.60 25.35 18.32 19.17 21.40 5.32%
EPS 1.61 2.55 3.35 2.33 1.07 0.26 1.70 -0.90%
DPS 0.33 0.67 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.18 0.16 0.1182 0.10 0.10 13.14%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.54 0.545 0.455 0.775 0.275 0.185 0.335 -
P/RPS 1.85 1.91 1.49 3.06 1.36 0.88 1.42 4.50%
P/EPS 33.42 21.37 13.58 33.28 23.37 63.65 17.88 10.97%
EY 2.99 4.68 7.36 3.00 4.28 1.57 5.59 -9.89%
DY 0.62 1.22 1.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.60 2.53 4.84 2.12 1.68 3.05 -2.81%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 23/11/23 22/11/22 18/11/21 19/11/20 21/11/19 26/11/18 -
Price 0.52 0.53 0.56 0.77 0.305 0.24 0.28 -
P/RPS 1.78 1.86 1.83 3.04 1.51 1.14 1.19 6.93%
P/EPS 32.18 20.79 16.72 33.07 25.92 82.57 14.95 13.61%
EY 3.11 4.81 5.98 3.02 3.86 1.21 6.69 -11.97%
DY 0.64 1.26 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.52 3.11 4.81 2.35 2.18 2.55 -0.46%

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