[QES] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 41.54%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 225,668 229,020 265,340 210,444 159,088 159,532 150,732 6.95%
PBT 13,200 26,008 37,688 35,848 13,336 11,532 10,620 3.68%
Tax -4,152 -6,772 -10,392 -6,188 -3,564 -4,048 -4,964 -2.93%
NP 9,048 19,236 27,296 29,660 9,772 7,484 5,656 8.13%
-
NP to SH 10,032 19,048 26,872 27,748 9,976 7,332 6,032 8.83%
-
Tax Rate 31.45% 26.04% 27.57% 17.26% 26.72% 35.10% 46.74% -
Total Cost 216,620 209,784 238,044 180,784 149,316 152,048 145,076 6.90%
-
Net Worth 175,169 158,486 141,803 125,120 90,996 90,996 65,214 17.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 16,682 16,682 13,346 - - - - -
Div Payout % 166.30% 87.58% 49.67% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 175,169 158,486 141,803 125,120 90,996 90,996 65,214 17.88%
NOSH 834,138 834,138 834,138 834,138 758,308 758,308 758,308 1.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.01% 8.40% 10.29% 14.09% 6.14% 4.69% 3.75% -
ROE 5.73% 12.02% 18.95% 22.18% 10.96% 8.06% 9.25% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 27.05 27.46 31.81 25.23 20.98 21.04 23.11 2.65%
EPS 1.20 2.28 3.24 3.32 1.32 0.96 0.92 4.52%
DPS 2.00 2.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.17 0.15 0.12 0.12 0.10 13.14%
Adjusted Per Share Value based on latest NOSH - 834,138
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 27.05 27.46 31.81 25.23 19.07 19.13 18.07 6.94%
EPS 1.20 2.28 3.24 3.32 1.20 0.88 0.72 8.87%
DPS 2.00 2.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.17 0.15 0.1091 0.1091 0.0782 17.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.62 0.615 0.51 0.50 0.11 0.245 0.19 -
P/RPS 2.29 2.24 1.60 1.98 0.52 1.16 0.82 18.65%
P/EPS 51.55 26.93 15.83 15.03 8.36 25.34 20.54 16.55%
EY 1.94 3.71 6.32 6.65 11.96 3.95 4.87 -14.20%
DY 3.23 3.25 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.24 3.00 3.33 0.92 2.04 1.90 7.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 19/05/23 18/05/22 19/05/21 29/05/20 27/05/19 30/05/18 -
Price 0.67 0.535 0.64 0.63 0.18 0.205 0.18 -
P/RPS 2.48 1.95 2.01 2.50 0.86 0.97 0.78 21.24%
P/EPS 55.71 23.43 19.87 18.94 13.68 21.20 19.46 19.14%
EY 1.80 4.27 5.03 5.28 7.31 4.72 5.14 -16.03%
DY 2.99 3.74 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.82 3.76 4.20 1.50 1.71 1.80 9.99%

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