Highlights

[OMESTI] YoY 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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 237,490 259,813 317,989 414,435 427,829 415,648 377,011 -7.41%
  YoY % -8.59% -18.29% -23.27% -3.13% 2.93% 10.25% -
  Horiz. % 62.99% 68.91% 84.34% 109.93% 113.48% 110.25% 100.00%
PBT 29,841 -6,610 -149,445 -4,804 -23,285 -3,408 36,940 -3.49%
  YoY % 551.45% 95.58% -3,010.85% 79.37% -583.25% -109.23% -
  Horiz. % 80.78% -17.89% -404.56% -13.00% -63.03% -9.23% 100.00%
Tax -4,455 -1,462 -325 -4,777 261 -6,005 -3,562 3.80%
  YoY % -204.72% -349.85% 93.20% -1,930.27% 104.35% -68.59% -
  Horiz. % 125.07% 41.04% 9.12% 134.11% -7.33% 168.59% 100.00%
NP 25,386 -8,072 -149,770 -9,581 -23,024 -9,413 33,378 -4.46%
  YoY % 414.49% 94.61% -1,463.20% 58.39% -144.60% -128.20% -
  Horiz. % 76.06% -24.18% -448.71% -28.70% -68.98% -28.20% 100.00%
NP to SH 20,657 -7,747 -126,002 -9,005 -19,553 -8,258 32,507 -7.27%
  YoY % 366.65% 93.85% -1,299.24% 53.95% -136.78% -125.40% -
  Horiz. % 63.55% -23.83% -387.61% -27.70% -60.15% -25.40% 100.00%
Tax Rate 14.93 % - % - % - % - % - % 9.64 % 7.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.88% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 212,104 267,885 467,759 424,016 450,853 425,061 343,633 -7.72%
  YoY % -20.82% -42.73% 10.32% -5.95% 6.07% 23.70% -
  Horiz. % 61.72% 77.96% 136.12% 123.39% 131.20% 123.70% 100.00%
Net Worth 192,481 145,579 147,873 276,512 258,191 268,108 258,778 -4.81%
  YoY % 32.22% -1.55% -46.52% 7.10% -3.70% 3.61% -
  Horiz. % 74.38% 56.26% 57.14% 106.85% 99.77% 103.61% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 192,481 145,579 147,873 276,512 258,191 268,108 258,778 -4.81%
  YoY % 32.22% -1.55% -46.52% 7.10% -3.70% 3.61% -
  Horiz. % 74.38% 56.26% 57.14% 106.85% 99.77% 103.61% 100.00%
NOSH 530,838 477,781 431,873 430,437 387,850 388,563 387,857 5.36%
  YoY % 11.10% 10.63% 0.33% 10.98% -0.18% 0.18% -
  Horiz. % 136.86% 123.18% 111.35% 110.98% 100.00% 100.18% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.69 % -3.11 % -47.10 % -2.31 % -5.38 % -2.26 % 8.85 % 3.20%
  YoY % 443.73% 93.40% -1,938.96% 57.06% -138.05% -125.54% -
  Horiz. % 120.79% -35.14% -532.20% -26.10% -60.79% -25.54% 100.00%
ROE 10.73 % -5.32 % -85.21 % -3.26 % -7.57 % -3.08 % 12.56 % -2.59%
  YoY % 301.69% 93.76% -2,513.80% 56.94% -145.78% -124.52% -
  Horiz. % 85.43% -42.36% -678.42% -25.96% -60.27% -24.52% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.74 54.38 73.63 96.28 110.31 106.97 97.20 -12.12%
  YoY % -17.73% -26.14% -23.53% -12.72% 3.12% 10.05% -
  Horiz. % 46.03% 55.95% 75.75% 99.05% 113.49% 110.05% 100.00%
EPS 3.89 -1.62 -29.18 -2.09 -5.04 -2.13 8.38 -12.00%
  YoY % 340.12% 94.45% -1,296.17% 58.53% -136.62% -125.42% -
  Horiz. % 46.42% -19.33% -348.21% -24.94% -60.14% -25.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3626 0.3047 0.3424 0.6424 0.6657 0.6900 0.6672 -9.66%
  YoY % 19.00% -11.01% -46.70% -3.50% -3.52% 3.42% -
  Horiz. % 54.35% 45.67% 51.32% 96.28% 99.78% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 531,378
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.69 48.89 59.84 77.99 80.51 78.22 70.95 -7.41%
  YoY % -8.59% -18.30% -23.27% -3.13% 2.93% 10.25% -
  Horiz. % 62.99% 68.91% 84.34% 109.92% 113.47% 110.25% 100.00%
EPS 3.89 -1.46 -23.71 -1.69 -3.68 -1.55 6.12 -7.27%
  YoY % 366.44% 93.84% -1,302.96% 54.08% -137.42% -125.33% -
  Horiz. % 63.56% -23.86% -387.42% -27.61% -60.13% -25.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3622 0.2740 0.2783 0.5204 0.4859 0.5046 0.4870 -4.81%
  YoY % 32.19% -1.55% -46.52% 7.10% -3.71% 3.61% -
  Horiz. % 74.37% 56.26% 57.15% 106.86% 99.77% 103.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5200 0.4050 0.4400 0.5000 0.5000 0.6500 0.7350 -
P/RPS 1.16 0.74 0.60 0.52 0.45 0.61 0.76 7.29%
  YoY % 56.76% 23.33% 15.38% 15.56% -26.23% -19.74% -
  Horiz. % 152.63% 97.37% 78.95% 68.42% 59.21% 80.26% 100.00%
P/EPS 13.36 -24.98 -1.51 -23.90 -9.92 -30.58 8.77 7.26%
  YoY % 153.48% -1,554.30% 93.68% -140.93% 67.56% -448.69% -
  Horiz. % 152.34% -284.83% -17.22% -272.52% -113.11% -348.69% 100.00%
EY 7.48 -4.00 -66.31 -4.18 -10.08 -3.27 11.40 -6.78%
  YoY % 287.00% 93.97% -1,486.36% 58.53% -208.26% -128.68% -
  Horiz. % 65.61% -35.09% -581.67% -36.67% -88.42% -28.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.33 1.29 0.78 0.75 0.94 1.10 4.47%
  YoY % 7.52% 3.10% 65.38% 4.00% -20.21% -14.55% -
  Horiz. % 130.00% 120.91% 117.27% 70.91% 68.18% 85.45% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 24/08/17 30/08/16 28/08/15 19/08/14 -
Price 0.6600 0.4000 0.4100 0.5000 0.4900 0.5100 0.7100 -
P/RPS 1.48 0.74 0.56 0.52 0.44 0.48 0.73 12.49%
  YoY % 100.00% 32.14% 7.69% 18.18% -8.33% -34.25% -
  Horiz. % 202.74% 101.37% 76.71% 71.23% 60.27% 65.75% 100.00%
P/EPS 16.96 -24.67 -1.41 -23.90 -9.72 -24.00 8.47 12.26%
  YoY % 168.75% -1,649.65% 94.10% -145.88% 59.50% -383.35% -
  Horiz. % 200.24% -291.26% -16.65% -282.17% -114.76% -283.35% 100.00%
EY 5.90 -4.05 -71.16 -4.18 -10.29 -4.17 11.80 -10.90%
  YoY % 245.68% 94.31% -1,602.39% 59.38% -146.76% -135.34% -
  Horiz. % 50.00% -34.32% -603.05% -35.42% -87.20% -35.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 1.31 1.20 0.78 0.74 0.74 1.06 9.42%
  YoY % 38.93% 9.17% 53.85% 5.41% 0.00% -30.19% -
  Horiz. % 171.70% 123.58% 113.21% 73.58% 69.81% 69.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

454  298  633  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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