[OWG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -14.77%
YoY- -54.46%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 124,500 120,564 119,986 124,229 123,318 113,864 97,967 17.27%
PBT 11,616 9,840 8,564 10,086 14,222 11,580 17,778 -24.64%
Tax -2,408 -1,560 -3,469 -3,820 -6,490 -5,760 -5,106 -39.32%
NP 9,208 8,280 5,095 6,266 7,732 5,820 12,672 -19.12%
-
NP to SH 9,446 8,684 5,848 6,869 8,060 5,252 12,572 -17.30%
-
Tax Rate 20.73% 15.85% 40.51% 37.87% 45.63% 49.74% 28.72% -
Total Cost 115,292 112,284 114,891 117,962 115,586 108,044 85,295 22.18%
-
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 176,776 20.60%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - 6,345 -
Div Payout % - - - - - - 50.48% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 176,776 20.60%
NOSH 257,500 257,500 242,884 242,884 242,884 234,464 226,636 8.85%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.40% 6.87% 4.25% 5.04% 6.27% 5.11% 12.93% -
ROE 4.03% 3.86% 2.77% 3.39% 4.00% 2.91% 7.11% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.35 48.22 49.93 52.18 52.62 48.56 43.23 7.72%
EPS 3.72 3.48 2.43 2.88 3.44 2.24 5.55 -23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
NAPS 0.91 0.90 0.88 0.85 0.86 0.77 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 242,884
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.13 26.27 26.15 27.07 26.87 24.81 21.35 17.26%
EPS 2.06 1.89 1.27 1.50 1.76 1.14 2.74 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
NAPS 0.5106 0.4904 0.4608 0.441 0.4392 0.3934 0.3852 20.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.17 1.75 1.98 2.30 2.21 2.12 -
P/RPS 2.52 2.43 3.50 3.79 4.37 4.55 4.90 -35.73%
P/EPS 33.26 33.69 71.91 68.62 66.87 98.66 38.22 -8.82%
EY 3.01 2.97 1.39 1.46 1.50 1.01 2.62 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 1.34 1.30 1.99 2.33 2.67 2.87 2.72 -37.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 22/08/16 -
Price 1.34 1.16 1.18 1.81 2.02 2.28 1.91 -
P/RPS 2.77 2.41 2.36 3.47 3.84 4.69 4.42 -26.70%
P/EPS 36.53 33.40 48.49 62.73 58.73 101.79 34.43 4.01%
EY 2.74 2.99 2.06 1.59 1.70 0.98 2.90 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 1.47 1.29 1.34 2.13 2.35 2.96 2.45 -28.79%

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