[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
10-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -44.41%
YoY- 566.4%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 308,550 317,214 338,736 379,466 386,794 407,370 408,084 -16.96%
PBT 15,386 12,432 19,312 15,617 26,821 39,808 30,504 -36.55%
Tax -3,908 -5,498 -7,604 -4,450 -7,313 -11,654 -9,604 -44.99%
NP 11,478 6,934 11,708 11,167 19,508 28,154 20,900 -32.86%
-
NP to SH 10,161 5,126 10,932 9,188 16,526 23,876 18,484 -32.82%
-
Tax Rate 25.40% 44.22% 39.37% 28.49% 27.27% 29.28% 31.48% -
Total Cost 297,072 310,280 327,028 368,299 367,286 379,216 387,184 -16.14%
-
Net Worth 215,005 210,370 210,589 206,463 211,800 210,439 203,618 3.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 24,783 37,144 - - - - - -
Div Payout % 243.90% 724.64% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 215,005 210,370 210,589 206,463 211,800 210,439 203,618 3.68%
NOSH 185,878 185,724 185,918 184,128 183,902 183,661 184,103 0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.72% 2.19% 3.46% 2.94% 5.04% 6.91% 5.12% -
ROE 4.73% 2.44% 5.19% 4.45% 7.80% 11.35% 9.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.00 170.80 182.20 206.09 210.33 221.80 221.66 -17.48%
EPS 5.47 2.76 5.88 4.99 8.99 13.00 10.04 -33.21%
DPS 13.33 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1567 1.1327 1.1327 1.1213 1.1517 1.1458 1.106 3.02%
Adjusted Per Share Value based on latest NOSH - 184,310
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.14 58.74 62.73 70.27 71.63 75.44 75.57 -16.96%
EPS 1.88 0.95 2.02 1.70 3.06 4.42 3.42 -32.82%
DPS 4.59 6.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.3896 0.39 0.3823 0.3922 0.3897 0.3771 3.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 1.12 0.88 0.80 0.75 0.77 0.77 -
P/RPS 0.66 0.66 0.48 0.39 0.36 0.35 0.35 52.45%
P/EPS 20.12 40.58 14.97 16.03 8.35 5.92 7.67 89.87%
EY 4.97 2.46 6.68 6.24 11.98 16.88 13.04 -47.33%
DY 12.12 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.78 0.71 0.65 0.67 0.70 22.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 -
Price 1.16 1.10 1.22 0.99 0.80 0.80 0.72 -
P/RPS 0.70 0.64 0.67 0.48 0.38 0.36 0.32 68.27%
P/EPS 21.22 39.86 20.75 19.84 8.90 6.15 7.17 105.72%
EY 4.71 2.51 4.82 5.04 11.23 16.25 13.94 -51.39%
DY 11.49 18.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.08 0.88 0.69 0.70 0.65 33.16%

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