Highlights

[OMESTI] YoY Quarter Result on 2018-09-30 [#2]

Stock [OMESTI]: OMESTI BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -34.87%    YoY -     -20.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 65,306 74,709 92,516 104,546 112,775 120,938 88,332 -4.91%
  YoY % -12.59% -19.25% -11.51% -7.30% -6.75% 36.91% -
  Horiz. % 73.93% 84.58% 104.74% 118.36% 127.67% 136.91% 100.00%
PBT 24,632 -6,447 -6,074 -8,134 -4,342 1,573 7,349 22.32%
  YoY % 482.07% -6.14% 25.33% -87.33% -376.03% -78.60% -
  Horiz. % 335.17% -87.73% -82.65% -110.68% -59.08% 21.40% 100.00%
Tax -2,869 -1,208 -289 -951 -1,656 -1,764 -765 24.63%
  YoY % -137.50% -317.99% 69.61% 42.57% 6.12% -130.59% -
  Horiz. % 375.03% 157.91% 37.78% 124.31% 216.47% 230.59% 100.00%
NP 21,763 -7,655 -6,363 -9,085 -5,998 -191 6,584 22.04%
  YoY % 384.30% -20.30% 29.96% -51.47% -3,040.31% -102.90% -
  Horiz. % 330.54% -116.27% -96.64% -137.99% -91.10% -2.90% 100.00%
NP to SH 20,267 -7,508 -6,236 -5,721 -5,373 -1,548 5,701 23.53%
  YoY % 369.94% -20.40% -9.00% -6.48% -247.09% -127.15% -
  Horiz. % 355.50% -131.70% -109.38% -100.35% -94.25% -27.15% 100.00%
Tax Rate 11.65 % - % - % - % - % 112.14 % 10.41 % 1.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 977.23% -
  Horiz. % 111.91% 0.00% 0.00% 0.00% 0.00% 1,077.23% 100.00%
Total Cost 43,543 82,364 98,879 113,631 118,773 121,129 81,748 -9.96%
  YoY % -47.13% -16.70% -12.98% -4.33% -1.95% 48.17% -
  Horiz. % 53.26% 100.75% 120.96% 139.00% 145.29% 148.17% 100.00%
Net Worth 161,773 149,276 270,725 269,649 258,406 259,599 0 -
  YoY % 8.37% -44.86% 0.40% 4.35% -0.46% 0.00% -
  Horiz. % 62.32% 57.50% 104.29% 103.87% 99.54% 100.00% -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 2,010 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 161,773 149,276 270,725 269,649 258,406 259,599 0 -
  YoY % 8.37% -44.86% 0.40% 4.35% -0.46% 0.00% -
  Horiz. % 62.32% 57.50% 104.29% 103.87% 99.54% 100.00% -
NOSH 477,350 441,646 430,543 403,667 386,546 386,999 299,736 8.06%
  YoY % 8.08% 2.58% 6.66% 4.43% -0.12% 29.11% -
  Horiz. % 159.26% 147.34% 143.64% 134.67% 128.96% 129.11% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 33.32 % -10.25 % -6.88 % -8.69 % -5.32 % -0.16 % 7.45 % 28.34%
  YoY % 425.07% -48.98% 20.83% -63.35% -3,225.00% -102.15% -
  Horiz. % 447.25% -137.58% -92.35% -116.64% -71.41% -2.15% 100.00%
ROE 12.53 % -5.03 % -2.30 % -2.12 % -2.08 % -0.60 % - % -
  YoY % 349.11% -118.70% -8.49% -1.92% -246.67% 0.00% -
  Horiz. % -2,088.33% 838.33% 383.33% 353.33% 346.67% 100.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.68 16.92 21.49 25.90 29.17 31.25 29.47 -12.00%
  YoY % -19.15% -21.27% -17.03% -11.21% -6.66% 6.04% -
  Horiz. % 46.42% 57.41% 72.92% 87.89% 98.98% 106.04% 100.00%
EPS 4.25 -1.70 -1.45 -1.42 -1.39 -0.40 1.90 14.35%
  YoY % 350.00% -17.24% -2.11% -2.16% -247.50% -121.05% -
  Horiz. % 223.68% -89.47% -76.32% -74.74% -73.16% -21.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3389 0.3380 0.6288 0.6680 0.6685 0.6708 0.0000 -
  YoY % 0.27% -46.25% -5.87% -0.07% -0.34% 0.00% -
  Horiz. % 50.52% 50.39% 93.74% 99.58% 99.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 478,561
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.65 15.61 19.33 21.85 23.57 25.27 18.46 -4.90%
  YoY % -12.56% -19.24% -11.53% -7.30% -6.73% 36.89% -
  Horiz. % 73.94% 84.56% 104.71% 118.36% 127.68% 136.89% 100.00%
EPS 4.23 -1.57 -1.30 -1.20 -1.12 -0.32 1.19 23.53%
  YoY % 369.43% -20.77% -8.33% -7.14% -250.00% -126.89% -
  Horiz. % 355.46% -131.93% -109.24% -100.84% -94.12% -26.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3380 0.3119 0.5657 0.5635 0.5400 0.5425 0.0000 -
  YoY % 8.37% -44.86% 0.39% 4.35% -0.46% 0.00% -
  Horiz. % 62.30% 57.49% 104.28% 103.87% 99.54% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.4000 0.4200 0.4850 0.4750 0.5200 0.6950 0.6900 -
P/RPS 2.92 2.48 2.26 1.83 1.78 2.22 2.34 3.76%
  YoY % 17.74% 9.73% 23.50% 2.81% -19.82% -5.13% -
  Horiz. % 124.79% 105.98% 96.58% 78.21% 76.07% 94.87% 100.00%
P/EPS 9.42 -24.71 -33.49 -33.52 -37.41 -173.75 36.28 -20.12%
  YoY % 138.12% 26.22% 0.09% 10.40% 78.47% -578.91% -
  Horiz. % 25.96% -68.11% -92.31% -92.39% -103.11% -478.91% 100.00%
EY 10.61 -4.05 -2.99 -2.98 -2.67 -0.58 2.76 25.15%
  YoY % 361.98% -35.45% -0.34% -11.61% -360.34% -121.01% -
  Horiz. % 384.42% -146.74% -108.33% -107.97% -96.74% -21.01% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.18 1.24 0.77 0.71 0.78 1.04 0.00 -
  YoY % -4.84% 61.04% 8.45% -8.97% -25.00% 0.00% -
  Horiz. % 113.46% 119.23% 74.04% 68.27% 75.00% 100.00% -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 20/11/13 -
Price 0.5050 0.3550 0.5100 0.4600 0.5200 0.6000 0.7800 -
P/RPS 3.69 2.10 2.37 1.78 1.78 1.92 2.65 5.67%
  YoY % 75.71% -11.39% 33.15% 0.00% -7.29% -27.55% -
  Horiz. % 139.25% 79.25% 89.43% 67.17% 67.17% 72.45% 100.00%
P/EPS 11.89 -20.88 -35.21 -32.46 -37.41 -150.00 41.01 -18.64%
  YoY % 156.94% 40.70% -8.47% 13.23% 75.06% -465.76% -
  Horiz. % 28.99% -50.91% -85.86% -79.15% -91.22% -365.76% 100.00%
EY 8.41 -4.79 -2.84 -3.08 -2.67 -0.67 2.44 22.89%
  YoY % 275.57% -68.66% 7.79% -15.36% -298.51% -127.46% -
  Horiz. % 344.67% -196.31% -116.39% -126.23% -109.43% -27.46% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.49 1.05 0.81 0.69 0.78 0.89 0.00 -
  YoY % 41.90% 29.63% 17.39% -11.54% -12.36% 0.00% -
  Horiz. % 167.42% 117.98% 91.01% 77.53% 87.64% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers