[OMESTI] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -20.55%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 321,381 320,783 334,388 362,129 379,466 413,490 395,089 -12.87%
PBT 16,218 7,041 1,929 12,819 15,617 14,331 19,311 -10.99%
Tax -2,483 -1,896 -1,372 -3,950 -4,450 -5,177 -7,443 -51.93%
NP 13,735 5,145 557 8,869 11,167 9,154 11,868 10.24%
-
NP to SH 12,616 4,414 -187 7,300 9,188 7,249 8,927 25.96%
-
Tax Rate 15.31% 26.93% 71.12% 30.81% 28.49% 36.12% 38.54% -
Total Cost 307,646 315,638 333,831 353,260 368,299 404,336 383,221 -13.63%
-
Net Worth 219,779 215,095 213,954 210,589 206,667 210,530 210,648 2.87%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 18,888 18,888 18,888 - - - - -
Div Payout % 149.72% 427.93% 0.00% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 219,779 215,095 213,954 210,589 206,667 210,530 210,648 2.87%
NOSH 185,687 185,955 188,888 185,918 184,310 182,800 183,844 0.66%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.27% 1.60% 0.17% 2.45% 2.94% 2.21% 3.00% -
ROE 5.74% 2.05% -0.09% 3.47% 4.45% 3.44% 4.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 173.08 172.50 177.03 194.78 205.88 226.20 214.90 -13.44%
EPS 6.79 2.37 -0.10 3.93 4.99 3.97 4.86 25.00%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.1836 1.1567 1.1327 1.1327 1.1213 1.1517 1.1458 2.18%
Adjusted Per Share Value based on latest NOSH - 185,918
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.52 59.40 61.92 67.06 70.27 76.57 73.16 -12.86%
EPS 2.34 0.82 -0.03 1.35 1.70 1.34 1.65 26.25%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.3983 0.3962 0.39 0.3827 0.3899 0.3901 2.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 1.10 1.12 0.88 0.80 0.75 0.77 -
P/RPS 0.67 0.64 0.63 0.45 0.39 0.33 0.36 51.36%
P/EPS 17.07 46.34 -1,131.31 22.41 16.05 18.91 15.86 5.02%
EY 5.86 2.16 -0.09 4.46 6.23 5.29 6.31 -4.81%
DY 8.62 9.09 8.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.99 0.78 0.71 0.65 0.67 28.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 -
Price 1.01 1.16 1.10 1.22 0.99 0.80 0.80 -
P/RPS 0.58 0.67 0.62 0.63 0.48 0.35 0.37 34.98%
P/EPS 14.87 48.87 -1,111.11 31.07 19.86 20.17 16.48 -6.62%
EY 6.73 2.05 -0.09 3.22 5.04 4.96 6.07 7.13%
DY 9.90 8.62 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.97 1.08 0.88 0.69 0.70 13.83%

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