[QES] YoY 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- 21.03%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
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 62,295 72,967 64,257 40,599 41,444 59,196 51,305 3.28%
PBT 3,841 5,610 5,704 2,540 1,124 3,851 4,576 -2.87%
Tax -1,388 298 -1,114 -574 633 -88 -962 6.29%
NP 2,453 5,908 4,590 1,966 1,757 3,763 3,614 -6.25%
-
NP to SH 2,516 5,462 4,418 1,968 1,654 3,418 3,171 -3.78%
-
Tax Rate 36.14% -5.31% 19.53% 22.60% -56.32% 2.29% 21.02% -
Total Cost 59,842 67,059 59,667 38,633 39,687 55,433 47,691 3.85%
-
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 - - 3,336 - - - - -
Div Payout % - - 75.52% - - - - -
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 3.94% 8.10% 7.14% 4.84% 4.24% 6.36% 7.04% -
ROE 1.44% 3.45% 3.31% 1.69% 1.82% 3.76% 6.53% -
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 7.47 8.75 7.70 4.87 5.47 7.81 8.46 -2.05%
EPS 0.30 0.65 0.53 0.24 0.22 0.45 0.52 -8.75%
DPS 0.00 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 7.47 8.75 7.70 4.87 4.97 7.10 6.15 3.29%
EPS 0.30 0.65 0.53 0.24 0.20 0.41 0.38 -3.86%
DPS 0.00 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 6.83 7.32 8.57 6.06 4.21 2.75 0.00 -
P/EPS 169.08 97.74 124.61 125.04 105.45 47.70 0.00 -
EY 0.59 1.02 0.80 0.80 0.95 2.10 0.00 -
DY 0.00 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 7.16 7.32 6.62 11.09 3.38 3.20 0.00 -
P/EPS 177.37 97.74 96.29 228.88 84.82 55.46 0.00 -
EY 0.56 1.02 1.04 0.44 1.18 1.80 0.00 -
DY 0.00 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