[QES] YoY Cumulative 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- 34.97%
YoY- 117.68%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 182,794 178,374 191,440 158,585 114,625 119,929 133,903 5.31%
PBT 14,378 21,722 28,779 19,681 9,186 4,476 14,751 -0.42%
Tax -4,745 -5,014 -6,927 -4,677 -2,489 -2,779 -3,702 4.21%
NP 9,633 16,708 21,852 15,004 6,697 1,697 11,049 -2.25%
-
NP to SH 10,109 15,952 20,959 14,567 6,692 1,653 10,653 -0.86%
-
Tax Rate 33.00% 23.08% 24.07% 23.76% 27.10% 62.09% 25.10% -
Total Cost 173,161 161,666 169,588 143,581 107,928 118,232 122,854 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 2,085 4,170 3,336 - - - - -
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 5.77% 9.11% 13.96% 10.91% 6.79% 1.98% 12.77% -
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 21.91 21.38 22.95 19.01 15.12 15.82 17.66 3.65%
EPS 1.21 1.91 2.51 1.75 0.88 0.22 1.47 -3.18%
DPS 0.25 0.50 0.40 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 21.91 21.38 22.95 19.01 13.74 14.38 16.05 5.31%
EPS 1.21 1.91 2.51 1.75 0.80 0.20 1.28 -0.93%
DPS 0.25 0.50 0.40 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 2.46 2.55 1.98 4.08 1.82 1.17 1.90 4.39%
P/EPS 44.56 28.50 18.11 44.38 31.16 84.87 23.85 10.96%
EY 2.24 3.51 5.52 2.25 3.21 1.18 4.19 -9.90%
DY 0.46 0.92 0.88 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 2.37 2.48 2.44 4.05 2.02 1.52 1.59 6.87%
P/EPS 42.91 27.71 22.29 44.09 34.56 110.10 19.93 13.62%
EY 2.33 3.61 4.49 2.27 2.89 0.91 5.02 -11.99%
DY 0.48 0.94 0.71 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