[OMESTI] QoQ TTM 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- 26.75%
YoY- 566.4%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 320,783 334,388 362,129 379,466 413,490 395,089 387,530 -11.80%
PBT 7,041 1,929 12,819 15,617 14,331 19,311 13,660 -35.63%
Tax -1,896 -1,372 -3,950 -4,450 -5,177 -7,443 -5,957 -53.28%
NP 5,145 557 8,869 11,167 9,154 11,868 7,703 -23.53%
-
NP to SH 4,414 -187 7,300 9,188 7,249 8,927 5,342 -11.91%
-
Tax Rate 26.93% 71.12% 30.81% 28.49% 36.12% 38.54% 43.61% -
Total Cost 315,638 333,831 353,260 368,299 404,336 383,221 379,827 -11.58%
-
Net Worth 215,095 213,954 210,589 206,667 210,530 210,648 203,618 3.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,888 18,888 - - - - - -
Div Payout % 427.93% 0.00% - - - - - -
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 215,095 213,954 210,589 206,667 210,530 210,648 203,618 3.71%
NOSH 185,955 188,888 185,918 184,310 182,800 183,844 184,103 0.66%
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 1.60% 0.17% 2.45% 2.94% 2.21% 3.00% 1.99% -
ROE 2.05% -0.09% 3.47% 4.45% 3.44% 4.24% 2.62% -
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 172.50 177.03 194.78 205.88 226.20 214.90 210.50 -12.39%
EPS 2.37 -0.10 3.93 4.99 3.97 4.86 2.90 -12.55%
DPS 10.00 10.00 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 59.33 61.85 66.98 70.18 76.48 73.07 71.68 -11.81%
EPS 0.82 -0.03 1.35 1.70 1.34 1.65 0.99 -11.77%
DPS 3.49 3.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3978 0.3957 0.3895 0.3822 0.3894 0.3896 0.3766 3.70%
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 0.64 0.63 0.45 0.39 0.33 0.36 0.37 43.95%
P/EPS 46.34 -1,131.31 22.41 16.05 18.91 15.86 26.54 44.85%
EY 2.16 -0.09 4.46 6.23 5.29 6.31 3.77 -30.94%
DY 9.09 8.93 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 0.67 0.62 0.63 0.48 0.35 0.37 0.34 56.98%
P/EPS 48.87 -1,111.11 31.07 19.86 20.17 16.48 24.81 56.94%
EY 2.05 -0.09 3.22 5.04 4.96 6.07 4.03 -36.19%
DY 8.62 9.09 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