[OWG] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -14.87%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 127,618 124,500 120,564 119,986 124,229 123,318 113,864 7.90%
PBT 9,792 11,616 9,840 8,564 10,086 14,222 11,580 -10.58%
Tax -1,954 -2,408 -1,560 -3,469 -3,820 -6,490 -5,760 -51.39%
NP 7,837 9,208 8,280 5,095 6,266 7,732 5,820 21.96%
-
NP to SH 8,065 9,446 8,684 5,848 6,869 8,060 5,252 33.13%
-
Tax Rate 19.96% 20.73% 15.85% 40.51% 37.87% 45.63% 49.74% -
Total Cost 119,781 115,292 112,284 114,891 117,962 115,586 108,044 7.12%
-
Net Worth 245,044 234,325 225,030 211,458 202,361 201,541 180,537 22.61%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 245,044 234,325 225,030 211,458 202,361 201,541 180,537 22.61%
NOSH 267,100 257,500 257,500 242,884 242,884 242,884 234,464 9.08%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.14% 7.40% 6.87% 4.25% 5.04% 6.27% 5.11% -
ROE 3.29% 4.03% 3.86% 2.77% 3.39% 4.00% 2.91% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.91 48.35 48.22 49.93 52.18 52.62 48.56 -0.89%
EPS 3.13 3.72 3.48 2.43 2.88 3.44 2.24 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.88 0.85 0.86 0.77 12.61%
Adjusted Per Share Value based on latest NOSH - 242,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 27.81 27.13 26.27 26.15 27.07 26.87 24.81 7.91%
EPS 1.76 2.06 1.89 1.27 1.50 1.76 1.14 33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.5106 0.4904 0.4608 0.441 0.4392 0.3934 22.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 1.22 1.17 1.75 1.98 2.30 2.21 -
P/RPS 2.13 2.52 2.43 3.50 3.79 4.37 4.55 -39.73%
P/EPS 33.68 33.26 33.69 71.91 68.62 66.87 98.66 -51.18%
EY 2.97 3.01 2.97 1.39 1.46 1.50 1.01 105.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.34 1.30 1.99 2.33 2.67 2.87 -46.94%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 13/02/18 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 -
Price 1.09 1.34 1.16 1.18 1.81 2.02 2.28 -
P/RPS 2.27 2.77 2.41 2.36 3.47 3.84 4.69 -38.38%
P/EPS 36.00 36.53 33.40 48.49 62.73 58.73 101.79 -50.02%
EY 2.78 2.74 2.99 2.06 1.59 1.70 0.98 100.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.47 1.29 1.34 2.13 2.35 2.96 -45.86%

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