[OWG] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 3.12%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 135,722 134,389 131,585 122,527 120,576 121,661 119,986 8.53%
PBT 5,248 8,468 9,887 8,343 7,261 8,129 8,564 -27.78%
Tax 8,633 -3,597 -3,602 -2,070 -1,428 -2,419 -3,469 -
NP 13,881 4,871 6,285 6,273 5,833 5,710 5,095 94.71%
-
NP to SH 13,803 4,824 6,356 6,746 6,542 6,696 5,838 77.19%
-
Tax Rate -164.50% 42.48% 36.43% 24.81% 19.67% 29.76% 40.51% -
Total Cost 121,841 129,518 125,300 116,254 114,743 115,951 114,891 3.98%
-
Net Worth 261,946 245,732 245,732 245,044 234,325 225,030 211,458 15.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 261,946 245,732 245,732 245,044 234,325 225,030 211,458 15.29%
NOSH 277,100 267,100 267,100 267,100 257,500 257,500 240,293 9.93%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.23% 3.62% 4.78% 5.12% 4.84% 4.69% 4.25% -
ROE 5.27% 1.96% 2.59% 2.75% 2.79% 2.98% 2.76% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.74 50.31 49.26 46.00 46.83 48.66 49.93 -0.25%
EPS 5.06 1.81 2.38 2.53 2.54 2.68 2.43 62.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.92 0.92 0.91 0.90 0.88 5.95%
Adjusted Per Share Value based on latest NOSH - 267,100
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.58 29.29 28.68 26.70 26.28 26.51 26.15 8.53%
EPS 3.01 1.05 1.39 1.47 1.43 1.46 1.27 77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.5355 0.5355 0.534 0.5106 0.4904 0.4608 15.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.515 0.94 0.875 1.02 1.22 1.17 1.75 -
P/RPS 1.04 1.87 1.78 2.22 2.61 2.40 3.50 -55.37%
P/EPS 10.18 52.05 36.77 40.27 48.02 43.69 72.03 -72.77%
EY 9.82 1.92 2.72 2.48 2.08 2.29 1.39 266.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.02 0.95 1.11 1.34 1.30 1.99 -57.98%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 27/08/18 21/05/18 13/02/18 24/11/17 29/08/17 -
Price 0.645 0.61 1.12 1.09 1.34 1.16 1.18 -
P/RPS 1.30 1.21 2.27 2.37 2.86 2.38 2.36 -32.72%
P/EPS 12.75 33.78 47.07 43.04 52.74 43.32 48.57 -58.90%
EY 7.84 2.96 2.12 2.32 1.90 2.31 2.06 143.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 1.22 1.18 1.47 1.29 1.34 -36.92%

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