[QES] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[QES] QES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.94%
YoY- 161.87%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 240,669 264,407 222,842 155,224 161,373 193,099 190,939 3.93%
PBT 25,563 34,389 25,385 11,726 5,600 18,602 20,125 4.06%
Tax -6,402 -6,629 -5,791 -3,063 -2,146 -3,790 -3,798 9.08%
NP 19,161 27,760 19,594 8,663 3,454 14,812 16,327 2.70%
-
NP to SH 18,468 26,421 18,985 8,660 3,307 14,071 15,025 3.49%
-
Tax Rate 25.04% 19.28% 22.81% 26.12% 38.32% 20.37% 18.87% -
Total Cost 221,508 236,647 203,248 146,561 157,919 178,287 174,612 4.04%
-
Net Worth 175,169 158,486 133,462 116,779 90,996 90,996 48,531 23.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,170 - 3,336 - - - - -
Div Payout % 22.58% - 17.57% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 175,169 158,486 133,462 116,779 90,996 90,996 48,531 23.84%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 606,647 5.44%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.96% 10.50% 8.79% 5.58% 2.14% 7.67% 8.55% -
ROE 10.54% 16.67% 14.23% 7.42% 3.63% 15.46% 30.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 28.85 31.70 26.72 18.61 21.28 25.46 31.47 -1.43%
EPS 2.21 3.17 2.28 1.12 0.44 1.92 2.48 -1.90%
DPS 0.50 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.16 0.14 0.12 0.12 0.08 17.44%
Adjusted Per Share Value based on latest NOSH - 834,138
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 28.85 31.70 26.72 18.61 19.35 23.15 22.89 3.93%
EPS 2.21 3.17 2.28 1.12 0.40 1.69 1.80 3.47%
DPS 0.50 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.16 0.14 0.1091 0.1091 0.0582 23.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.51 0.64 0.66 0.295 0.23 0.215 0.00 -
P/RPS 1.77 2.02 2.47 1.59 1.08 0.84 0.00 -
P/EPS 23.04 20.21 29.00 28.41 52.74 11.59 0.00 -
EY 4.34 4.95 3.45 3.52 1.90 8.63 0.00 -
DY 0.98 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.37 4.13 2.11 1.92 1.79 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 28/02/23 23/02/22 23/02/21 24/02/20 26/02/19 05/03/18 -
Price 0.535 0.64 0.51 0.54 0.185 0.25 0.00 -
P/RPS 1.85 2.02 1.91 2.90 0.87 0.98 0.00 -
P/EPS 24.16 20.21 22.41 52.01 42.42 13.47 0.00 -
EY 4.14 4.95 4.46 1.92 2.36 7.42 0.00 -
DY 0.93 0.00 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.37 3.19 3.86 1.54 2.08 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