[QES] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -7.4%
YoY- 30.37%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 239,831 255,327 236,566 168,063 161,262 195,299 88,988 17.94%
PBT 22,361 31,469 25,845 17,354 6,051 18,830 7,231 20.68%
Tax -5,747 -5,724 -6,842 -3,719 -2,025 -3,561 -2,203 17.31%
NP 16,614 25,745 19,003 13,635 4,026 15,269 5,028 22.02%
-
NP to SH 16,214 24,465 18,766 13,103 3,968 14,396 4,679 22.99%
-
Tax Rate 25.70% 18.19% 26.47% 21.43% 33.47% 18.91% 30.47% -
Total Cost 223,217 229,582 217,563 154,428 157,236 180,030 83,960 17.68%
-
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 4,170 4,170 3,336 - - - - -
Div Payout % 25.72% 17.05% 17.78% - - - - -
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 6.93% 10.08% 8.03% 8.11% 2.50% 7.82% 5.65% -
ROE 9.26% 15.44% 13.23% 10.47% 4.36% 15.82% 7.17% -
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 28.75 30.61 28.36 20.15 21.27 25.75 13.65 13.20%
EPS 1.94 2.93 2.25 1.57 0.52 1.90 0.72 17.94%
DPS 0.50 0.50 0.40 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 28.75 30.61 28.36 20.15 19.33 23.41 10.67 17.94%
EPS 1.94 2.93 2.25 1.57 0.48 1.73 0.56 22.98%
DPS 0.50 0.50 0.40 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 2.16 2.01 1.80 2.48 0.52 0.95 1.39 7.61%
P/EPS 31.90 20.97 22.67 31.83 21.02 12.91 26.48 3.14%
EY 3.14 4.77 4.41 3.14 4.76 7.75 3.78 -3.04%
DY 0.81 0.81 0.78 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 - -
Price 0.67 0.54 0.64 0.63 0.18 0.205 0.00 -
P/RPS 2.33 1.76 2.26 3.13 0.85 0.80 0.00 -
P/EPS 34.47 18.41 28.45 40.11 34.40 10.80 0.00 -
EY 2.90 5.43 3.52 2.49 2.91 9.26 0.00 -
DY 0.75 0.93 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.84 3.76 4.20 1.50 1.71 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