[OWG] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -24.23%
YoY- -46.44%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 121,661 119,986 115,903 108,602 103,754 97,967 95,646 17.37%
PBT 8,129 8,564 9,587 13,370 16,645 17,778 19,792 -44.71%
Tax -2,419 -3,469 -3,743 -5,329 -5,579 -5,107 -5,341 -40.99%
NP 5,710 5,095 5,844 8,041 11,066 12,671 14,451 -46.12%
-
NP to SH 6,696 5,838 6,411 8,216 10,844 12,571 14,223 -39.45%
-
Tax Rate 29.76% 40.51% 39.04% 39.86% 33.52% 28.73% 26.99% -
Total Cost 115,951 114,891 110,059 100,561 92,688 85,296 81,195 26.78%
-
Net Worth 225,030 211,458 202,361 201,541 180,537 213,919 175,559 17.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - 5,339 5,339 -
Div Payout % - - - - - 42.47% 37.54% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 225,030 211,458 202,361 201,541 180,537 213,919 175,559 17.98%
NOSH 257,500 240,293 238,072 234,351 234,464 274,255 225,076 9.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.69% 4.25% 5.04% 7.40% 10.67% 12.93% 15.11% -
ROE 2.98% 2.76% 3.17% 4.08% 6.01% 5.88% 8.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.66 49.93 48.68 46.34 44.25 35.72 42.49 9.45%
EPS 2.68 2.43 2.69 3.51 4.63 4.58 6.32 -43.52%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 2.37 -
NAPS 0.90 0.88 0.85 0.86 0.77 0.78 0.78 10.00%
Adjusted Per Share Value based on latest NOSH - 242,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.51 26.15 25.26 23.67 22.61 21.35 20.84 17.38%
EPS 1.46 1.27 1.40 1.79 2.36 2.74 3.10 -39.43%
DPS 0.00 0.00 0.00 0.00 0.00 1.16 1.16 -
NAPS 0.4904 0.4608 0.441 0.4392 0.3934 0.4662 0.3826 17.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.17 1.75 1.98 2.30 2.21 2.12 2.40 -
P/RPS 2.40 3.50 4.07 4.96 4.99 5.93 5.65 -43.46%
P/EPS 43.69 72.03 73.53 65.60 47.78 46.25 37.98 9.77%
EY 2.29 1.39 1.36 1.52 2.09 2.16 2.63 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.92 0.99 -
P/NAPS 1.30 1.99 2.33 2.67 2.87 2.72 3.08 -43.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 22/08/16 25/05/16 -
Price 1.16 1.18 1.81 2.02 2.28 1.91 2.20 -
P/RPS 2.38 2.36 3.72 4.36 5.15 5.35 5.18 -40.42%
P/EPS 43.32 48.57 67.21 57.62 49.30 41.67 34.81 15.68%
EY 2.31 2.06 1.49 1.74 2.03 2.40 2.87 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 1.02 1.08 -
P/NAPS 1.29 1.34 2.13 2.35 2.96 2.45 2.82 -40.60%

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