[OWG] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 14.7%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 131,585 122,527 120,576 121,661 119,986 115,903 108,602 13.69%
PBT 9,887 8,343 7,261 8,129 8,564 9,587 13,370 -18.26%
Tax -3,602 -2,070 -1,428 -2,419 -3,469 -3,743 -5,329 -23.03%
NP 6,285 6,273 5,833 5,710 5,095 5,844 8,041 -15.18%
-
NP to SH 6,356 6,746 6,542 6,696 5,838 6,411 8,216 -15.76%
-
Tax Rate 36.43% 24.81% 19.67% 29.76% 40.51% 39.04% 39.86% -
Total Cost 125,300 116,254 114,743 115,951 114,891 110,059 100,561 15.83%
-
Net Worth 245,732 245,044 234,325 225,030 211,458 202,361 201,541 14.17%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 245,732 245,044 234,325 225,030 211,458 202,361 201,541 14.17%
NOSH 267,100 267,100 257,500 257,500 240,293 238,072 234,351 9.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.78% 5.12% 4.84% 4.69% 4.25% 5.04% 7.40% -
ROE 2.59% 2.75% 2.79% 2.98% 2.76% 3.17% 4.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.26 46.00 46.83 48.66 49.93 48.68 46.34 4.16%
EPS 2.38 2.53 2.54 2.68 2.43 2.69 3.51 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.90 0.88 0.85 0.86 4.61%
Adjusted Per Share Value based on latest NOSH - 257,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.68 26.70 26.28 26.51 26.15 25.26 23.67 13.69%
EPS 1.39 1.47 1.43 1.46 1.27 1.40 1.79 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5355 0.534 0.5106 0.4904 0.4608 0.441 0.4392 14.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 1.02 1.22 1.17 1.75 1.98 2.30 -
P/RPS 1.78 2.22 2.61 2.40 3.50 4.07 4.96 -49.59%
P/EPS 36.77 40.27 48.02 43.69 72.03 73.53 65.60 -32.09%
EY 2.72 2.48 2.08 2.29 1.39 1.36 1.52 47.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.11 1.34 1.30 1.99 2.33 2.67 -49.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 21/05/18 13/02/18 24/11/17 29/08/17 30/05/17 22/02/17 -
Price 1.12 1.09 1.34 1.16 1.18 1.81 2.02 -
P/RPS 2.27 2.37 2.86 2.38 2.36 3.72 4.36 -35.35%
P/EPS 47.07 43.04 52.74 43.32 48.57 67.21 57.62 -12.64%
EY 2.12 2.32 1.90 2.31 2.06 1.49 1.74 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.18 1.47 1.29 1.34 2.13 2.35 -35.48%

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