Highlights

[QES] QoQ Quarter Result on 2018-12-31 [#4]

Stock [QES]: QES GROUP BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -15.52%    YoY -     7.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,536 40,510 39,883 59,196 49,719 46,501 37,683 3.25%
  QoQ % -2.40% 1.57% -32.63% 19.06% 6.92% 23.40% -
  Horiz. % 104.92% 107.50% 105.84% 157.09% 131.94% 123.40% 100.00%
PBT 2,613 -1,020 2,883 3,851 5,313 6,783 2,655 -1.06%
  QoQ % 356.18% -135.38% -25.14% -27.52% -21.67% 155.48% -
  Horiz. % 98.42% -38.42% 108.59% 145.05% 200.11% 255.48% 100.00%
Tax -1,225 -542 -1,012 -88 -968 -1,493 -1,241 -0.86%
  QoQ % -126.01% 46.44% -1,050.00% 90.91% 35.16% -20.31% -
  Horiz. % 98.71% 43.67% 81.55% 7.09% 78.00% 120.31% 100.00%
NP 1,388 -1,562 1,871 3,763 4,345 5,290 1,414 -1.23%
  QoQ % 188.86% -183.48% -50.28% -13.39% -17.86% 274.12% -
  Horiz. % 98.16% -110.47% 132.32% 266.12% 307.28% 374.12% 100.00%
NP to SH 1,348 -1,528 1,833 3,418 4,046 5,099 1,508 -7.20%
  QoQ % 188.22% -183.36% -46.37% -15.52% -20.65% 238.13% -
  Horiz. % 89.39% -101.33% 121.55% 226.66% 268.30% 338.13% 100.00%
Tax Rate 46.88 % - % 35.10 % 2.29 % 18.22 % 22.01 % 46.74 % 0.20%
  QoQ % 0.00% 0.00% 1,432.75% -87.43% -17.22% -52.91% -
  Horiz. % 100.30% 0.00% 75.10% 4.90% 38.98% 47.09% 100.00%
Total Cost 38,148 42,072 38,012 55,433 45,374 41,211 36,269 3.42%
  QoQ % -9.33% 10.68% -31.43% 22.17% 10.10% 13.63% -
  Horiz. % 105.18% 116.00% 104.81% 152.84% 125.10% 113.63% 100.00%
Net Worth 83,413 83,413 90,996 90,996 83,413 83,413 65,214 17.81%
  QoQ % 0.00% -8.33% 0.00% 9.09% 0.00% 27.91% -
  Horiz. % 127.91% 127.91% 139.53% 139.53% 127.91% 127.91% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 83,413 83,413 90,996 90,996 83,413 83,413 65,214 17.81%
  QoQ % 0.00% -8.33% 0.00% 9.09% 0.00% 27.91% -
  Horiz. % 127.91% 127.91% 139.53% 139.53% 127.91% 127.91% 100.00%
NOSH 758,308 758,308 758,308 758,308 758,308 758,308 652,145 10.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.28% -
  Horiz. % 116.28% 116.28% 116.28% 116.28% 116.28% 116.28% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.51 % -3.86 % 4.69 % 6.36 % 8.74 % 11.38 % 3.75 % -4.31%
  QoQ % 190.93% -182.30% -26.26% -27.23% -23.20% 203.47% -
  Horiz. % 93.60% -102.93% 125.07% 169.60% 233.07% 303.47% 100.00%
ROE 1.62 % -1.83 % 2.01 % 3.76 % 4.85 % 6.11 % 2.31 % -21.05%
  QoQ % 188.52% -191.04% -46.54% -22.47% -20.62% 164.50% -
  Horiz. % 70.13% -79.22% 87.01% 162.77% 209.96% 264.50% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.21 5.34 5.26 7.81 6.56 6.13 5.78 -6.68%
  QoQ % -2.43% 1.52% -32.65% 19.05% 7.01% 6.06% -
  Horiz. % 90.14% 92.39% 91.00% 135.12% 113.49% 106.06% 100.00%
EPS 0.18 -0.20 0.24 0.45 0.53 0.67 0.23 -15.06%
  QoQ % 190.00% -183.33% -46.67% -15.09% -20.90% 191.30% -
  Horiz. % 78.26% -86.96% 104.35% 195.65% 230.43% 291.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1100 0.1100 0.1200 0.1200 0.1100 0.1100 0.1000 6.55%
  QoQ % 0.00% -8.33% 0.00% 9.09% 0.00% 10.00% -
  Horiz. % 110.00% 110.00% 120.00% 120.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 834,138
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.74 4.86 4.78 7.10 5.96 5.57 4.52 3.22%
  QoQ % -2.47% 1.67% -32.68% 19.13% 7.00% 23.23% -
  Horiz. % 104.87% 107.52% 105.75% 157.08% 131.86% 123.23% 100.00%
EPS 0.16 -0.18 0.22 0.41 0.49 0.61 0.18 -7.55%
  QoQ % 188.89% -181.82% -46.34% -16.33% -19.67% 238.89% -
  Horiz. % 88.89% -100.00% 122.22% 227.78% 272.22% 338.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1091 0.1091 0.1000 0.1000 0.0782 17.80%
  QoQ % 0.00% -8.34% 0.00% 9.10% 0.00% 27.88% -
  Horiz. % 127.88% 127.88% 139.51% 139.51% 127.88% 127.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1850 0.2050 0.2450 0.2150 0.3350 0.1750 0.1900 -
P/RPS 3.55 3.84 4.66 2.75 5.11 2.85 3.29 5.20%
  QoQ % -7.55% -17.60% 69.45% -46.18% 79.30% -13.37% -
  Horiz. % 107.90% 116.72% 141.64% 83.59% 155.32% 86.63% 100.00%
P/EPS 104.07 -101.74 101.36 47.70 62.79 26.03 82.17 17.04%
  QoQ % 202.29% -200.37% 112.49% -24.03% 141.22% -68.32% -
  Horiz. % 126.65% -123.82% 123.35% 58.05% 76.41% 31.68% 100.00%
EY 0.96 -0.98 0.99 2.10 1.59 3.84 1.22 -14.75%
  QoQ % 197.96% -198.99% -52.86% 32.08% -58.59% 214.75% -
  Horiz. % 78.69% -80.33% 81.15% 172.13% 130.33% 314.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.68 1.86 2.04 1.79 3.05 1.59 1.90 -7.87%
  QoQ % -9.68% -8.82% 13.97% -41.31% 91.82% -16.32% -
  Horiz. % 88.42% 97.89% 107.37% 94.21% 160.53% 83.68% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 26/08/19 27/05/19 26/02/19 26/11/18 27/08/18 30/05/18 -
Price 0.2400 0.1900 0.2050 0.2500 0.2800 0.2750 0.1800 -
P/RPS 4.60 3.56 3.90 3.20 4.27 4.48 3.12 29.51%
  QoQ % 29.21% -8.72% 21.88% -25.06% -4.69% 43.59% -
  Horiz. % 147.44% 114.10% 125.00% 102.56% 136.86% 143.59% 100.00%
P/EPS 135.01 -94.29 84.81 55.46 52.48 40.90 77.84 44.31%
  QoQ % 243.19% -211.18% 52.92% 5.68% 28.31% -47.46% -
  Horiz. % 173.45% -121.13% 108.95% 71.25% 67.42% 52.54% 100.00%
EY 0.74 -1.06 1.18 1.80 1.91 2.45 1.28 -30.58%
  QoQ % 169.81% -189.83% -34.44% -5.76% -22.04% 91.41% -
  Horiz. % 57.81% -82.81% 92.19% 140.62% 149.22% 191.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.18 1.73 1.71 2.08 2.55 2.50 1.80 13.61%
  QoQ % 26.01% 1.17% -17.79% -18.43% 2.00% 38.89% -
  Horiz. % 121.11% 96.11% 95.00% 115.56% 141.67% 138.89% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS