[QES] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 8.79%
YoY- 35.54%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 240,884 269,158 235,386 183,482 159,636 189,308 135,489 10.05%
PBT 20,873 34,949 26,678 19,261 10,595 11,027 14,014 6.85%
Tax -5,571 -6,558 -6,734 -4,400 -2,354 -2,610 -3,696 7.07%
NP 15,302 28,391 19,944 14,861 8,241 8,417 10,318 6.78%
-
NP to SH 15,704 26,615 19,636 14,387 8,068 7,769 9,778 8.20%
-
Tax Rate 26.69% 18.76% 25.24% 22.84% 22.22% 23.67% 26.37% -
Total Cost 225,582 240,767 215,442 168,621 151,395 180,891 125,171 10.30%
-
Net Worth 175,169 166,827 141,803 125,120 90,996 83,413 83,413 13.15%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,170 4,170 3,336 - - - - -
Div Payout % 26.56% 15.67% 16.99% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 175,169 166,827 141,803 125,120 90,996 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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.35% 10.55% 8.47% 8.10% 5.16% 4.45% 7.62% -
ROE 8.97% 15.95% 13.85% 11.50% 8.87% 9.31% 11.72% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.88 32.27 28.22 22.00 21.05 24.96 17.87 8.32%
EPS 1.88 3.19 2.35 1.72 1.06 1.02 1.29 6.47%
DPS 0.50 0.50 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.17 0.15 0.12 0.11 0.11 11.36%
Adjusted Per Share Value based on latest NOSH - 834,138
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.88 32.27 28.22 22.00 19.14 22.70 16.24 10.06%
EPS 1.88 3.19 2.35 1.72 0.97 0.93 1.17 8.21%
DPS 0.50 0.50 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.17 0.15 0.1091 0.10 0.10 13.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.695 0.565 0.51 0.82 0.20 0.205 0.175 -
P/RPS 2.41 1.75 1.81 3.73 0.95 0.82 0.98 16.16%
P/EPS 36.92 17.71 21.66 47.54 18.80 20.01 13.57 18.13%
EY 2.71 5.65 4.62 2.10 5.32 5.00 7.37 -15.34%
DY 0.72 0.88 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.83 3.00 5.47 1.67 1.86 1.59 12.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 22/08/23 23/08/22 20/08/21 27/08/20 26/08/19 - -
Price 0.655 0.595 0.56 0.815 0.325 0.19 0.00 -
P/RPS 2.27 1.84 1.98 3.71 1.54 0.76 0.00 -
P/EPS 34.79 18.65 23.79 47.25 30.55 18.55 0.00 -
EY 2.87 5.36 4.20 2.12 3.27 5.39 0.00 -
DY 0.76 0.84 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.98 3.29 5.43 2.71 1.73 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