[QES] YoY TTM 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- 14.93%
YoY- 98.12%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 245,089 251,341 255,697 199,184 156,069 179,125 185,208 4.77%
PBT 18,219 27,332 34,483 22,221 10,310 8,327 19,327 -0.97%
Tax -6,133 -4,716 -8,041 -5,251 -1,856 -2,867 -4,664 4.66%
NP 12,086 22,616 26,442 16,970 8,454 5,460 14,663 -3.16%
-
NP to SH 12,625 21,414 25,377 16,535 8,346 5,071 13,824 -1.49%
-
Tax Rate 33.66% 17.25% 23.32% 23.63% 18.00% 34.43% 24.13% -
Total Cost 233,003 228,725 229,255 182,214 147,615 173,665 170,545 5.33%
-
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 6,256 4,170 3,336 - - - - -
Div Payout % 49.55% 19.48% 13.15% - - - - -
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 4.93% 9.00% 10.34% 8.52% 5.42% 3.05% 7.92% -
ROE 7.21% 12.22% 16.90% 12.39% 8.47% 6.08% 16.57% -
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 29.38 30.13 30.65 23.88 20.58 23.62 24.42 3.12%
EPS 1.51 2.57 3.04 1.98 1.10 0.67 1.82 -3.06%
DPS 0.75 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 29.38 30.13 30.65 23.88 18.71 21.47 22.20 4.77%
EPS 1.51 2.57 3.04 1.98 1.00 0.61 1.66 -1.56%
DPS 0.75 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 1.84 1.81 1.48 3.25 1.34 0.78 1.37 5.03%
P/EPS 35.68 21.23 14.96 39.10 24.99 27.66 18.38 11.67%
EY 2.80 4.71 6.69 2.56 4.00 3.61 5.44 -10.46%
DY 1.39 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 1.77 1.76 1.83 3.22 1.48 1.02 1.15 7.44%
P/EPS 34.36 20.65 18.41 38.84 27.71 35.89 15.36 14.34%
EY 2.91 4.84 5.43 2.57 3.61 2.79 6.51 -12.54%
DY 1.44 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