Highlights

[OMESTI] QoQ TTM Result on 2020-06-30 [#1]

Stock [OMESTI]: OMESTI BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -16.10%    YoY -     366.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 247,414 237,490 255,366 246,163 250,410 259,813 253,001 -1.47%
  QoQ % 4.18% -7.00% 3.74% -1.70% -3.62% 2.69% -
  Horiz. % 97.79% 93.87% 100.93% 97.30% 98.98% 102.69% 100.00%
PBT 8,570 29,841 33,908 33,855 24,469 -6,610 -16,682 -
  QoQ % -71.28% -11.99% 0.16% 38.36% 470.18% 60.38% -
  Horiz. % -51.37% -178.88% -203.26% -202.94% -146.68% 39.62% 100.00%
Tax -2,521 -4,455 -4,881 -3,834 -3,123 -1,462 -1,118 71.70%
  QoQ % 43.41% 8.73% -27.31% -22.77% -113.61% -30.77% -
  Horiz. % 225.49% 398.48% 436.58% 342.93% 279.34% 130.77% 100.00%
NP 6,049 25,386 29,027 30,021 21,346 -8,072 -17,800 -
  QoQ % -76.17% -12.54% -3.31% 40.64% 364.45% 54.65% -
  Horiz. % -33.98% -142.62% -163.07% -168.66% -119.92% 45.35% 100.00%
NP to SH 1,392 20,657 24,620 26,204 20,028 -7,747 -17,368 -
  QoQ % -93.26% -16.10% -6.04% 30.84% 358.53% 55.39% -
  Horiz. % -8.01% -118.94% -141.75% -150.88% -115.32% 44.61% 100.00%
Tax Rate 29.42 % 14.93 % 14.39 % 11.32 % 12.76 % - % - % -
  QoQ % 97.05% 3.75% 27.12% -11.29% 0.00% 0.00% -
  Horiz. % 230.56% 117.01% 112.77% 88.71% 100.00% - -
Total Cost 241,365 212,104 226,339 216,142 229,064 267,885 270,801 -7.37%
  QoQ % 13.80% -6.29% 4.72% -5.64% -14.49% -1.08% -
  Horiz. % 89.13% 78.32% 83.58% 79.82% 84.59% 98.92% 100.00%
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
  QoQ % -3.75% 2.01% 13.14% 3.09% 11.12% -1.42% -
  Horiz. % 125.45% 130.34% 127.78% 112.94% 109.55% 98.58% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
  QoQ % -3.75% 2.01% 13.14% 3.09% 11.12% -1.42% -
  Horiz. % 125.45% 130.34% 127.78% 112.94% 109.55% 98.58% 100.00%
NOSH 530,838 530,838 478,562 478,561 477,350 477,781 477,295 7.32%
  QoQ % 0.00% 10.92% 0.00% 0.25% -0.09% 0.10% -
  Horiz. % 111.22% 111.22% 100.27% 100.27% 100.01% 100.10% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.44 % 10.69 % 11.37 % 12.20 % 8.52 % -3.11 % -7.04 % -
  QoQ % -77.17% -5.98% -6.80% 43.19% 373.96% 55.82% -
  Horiz. % -34.66% -151.85% -161.51% -173.30% -121.02% 44.18% 100.00%
ROE 0.75 % 10.73 % 13.05 % 15.71 % 12.38 % -5.32 % -11.76 % -
  QoQ % -93.01% -17.78% -16.93% 26.90% 332.71% 54.76% -
  Horiz. % -6.38% -91.24% -110.97% -133.59% -105.27% 45.24% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.61 44.74 53.36 51.44 52.46 54.38 53.01 -8.20%
  QoQ % 4.18% -16.15% 3.73% -1.94% -3.53% 2.58% -
  Horiz. % 87.93% 84.40% 100.66% 97.04% 98.96% 102.58% 100.00%
EPS 0.26 3.89 5.14 5.48 4.20 -1.62 -3.64 -
  QoQ % -93.32% -24.32% -6.20% 30.48% 359.26% 55.49% -
  Horiz. % -7.14% -106.87% -141.21% -150.55% -115.38% 44.51% 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 0.3490 0.3626 0.3943 0.3485 0.3389 0.3047 0.3094 8.34%
  QoQ % -3.75% -8.04% 13.14% 2.83% 11.22% -1.52% -
  Horiz. % 112.80% 117.19% 127.44% 112.64% 109.53% 98.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 531,378
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.56 44.69 48.06 46.33 47.12 48.89 47.61 -1.47%
  QoQ % 4.18% -7.01% 3.73% -1.68% -3.62% 2.69% -
  Horiz. % 97.79% 93.87% 100.95% 97.31% 98.97% 102.69% 100.00%
EPS 0.26 3.89 4.63 4.93 3.77 -1.46 -3.27 -
  QoQ % -93.32% -15.98% -6.09% 30.77% 358.22% 55.35% -
  Horiz. % -7.95% -118.96% -141.59% -150.76% -115.29% 44.65% 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 0.3486 0.3622 0.3551 0.3139 0.3044 0.2740 0.2779 16.26%
  QoQ % -3.75% 2.00% 13.13% 3.12% 11.09% -1.40% -
  Horiz. % 125.44% 130.33% 127.78% 112.95% 109.54% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.4900 0.5200 0.4500 0.5200 0.4000 0.4050 0.4000 -
P/RPS 1.05 1.16 0.84 1.01 0.76 0.74 0.75 25.07%
  QoQ % -9.48% 38.10% -16.83% 32.89% 2.70% -1.33% -
  Horiz. % 140.00% 154.67% 112.00% 134.67% 101.33% 98.67% 100.00%
P/EPS 186.86 13.36 8.75 9.50 9.53 -24.98 -10.99 -
  QoQ % 1,298.65% 52.69% -7.89% -0.31% 138.15% -127.30% -
  Horiz. % -1,700.27% -121.57% -79.62% -86.44% -86.72% 227.30% 100.00%
EY 0.54 7.48 11.43 10.53 10.49 -4.00 -9.10 -
  QoQ % -92.78% -34.56% 8.55% 0.38% 362.25% 56.04% -
  Horiz. % -5.93% -82.20% -125.60% -115.71% -115.27% 43.96% 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 1.40 1.43 1.14 1.49 1.18 1.33 1.29 5.59%
  QoQ % -2.10% 25.44% -23.49% 26.27% -11.28% 3.10% -
  Horiz. % 108.53% 110.85% 88.37% 115.50% 91.47% 103.10% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 -
Price 0.4750 0.6600 0.5200 0.6650 0.5050 0.4000 0.4000 -
P/RPS 1.02 1.48 0.97 1.29 0.96 0.74 0.75 22.68%
  QoQ % -31.08% 52.58% -24.81% 34.38% 29.73% -1.33% -
  Horiz. % 136.00% 197.33% 129.33% 172.00% 128.00% 98.67% 100.00%
P/EPS 181.14 16.96 10.11 12.14 12.04 -24.67 -10.99 -
  QoQ % 968.04% 67.75% -16.72% 0.83% 148.80% -124.48% -
  Horiz. % -1,648.23% -154.32% -91.99% -110.46% -109.55% 224.48% 100.00%
EY 0.55 5.90 9.89 8.23 8.31 -4.05 -9.10 -
  QoQ % -90.68% -40.34% 20.17% -0.96% 305.19% 55.49% -
  Horiz. % -6.04% -64.84% -108.68% -90.44% -91.32% 44.51% 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 1.36 1.82 1.32 1.91 1.49 1.31 1.29 3.58%
  QoQ % -25.27% 37.88% -30.89% 28.19% 13.74% 1.55% -
  Horiz. % 105.43% 141.09% 102.33% 148.06% 115.50% 101.55% 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
 
 

452  321  636  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.20+0.19 
 ASB 0.17+0.005 
 TNLOGIS 0.86+0.095 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.295+0.03 
 KNM 0.205+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