[OWG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 37.43%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 113,864 97,967 100,316 102,050 90,716 86,892 88,644 18.11%
PBT 11,580 17,778 21,008 23,038 16,112 19,002 19,954 -30.35%
Tax -5,760 -5,106 -5,638 -6,046 -3,872 -4,775 -4,885 11.57%
NP 5,820 12,672 15,369 16,992 12,240 14,227 15,069 -46.87%
-
NP to SH 5,252 12,572 15,082 16,772 12,204 14,155 14,990 -50.20%
-
Tax Rate 49.74% 28.72% 26.84% 26.24% 24.03% 25.13% 24.48% -
Total Cost 108,044 85,295 84,946 85,058 78,476 72,665 73,574 29.10%
-
Net Worth 180,537 176,776 175,764 148,097 146,829 13,801,124 14,428,515 -94.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,345 8,412 10,366 21,356 - - -
Div Payout % - 50.48% 55.78% 61.81% 175.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 180,537 176,776 175,764 148,097 146,829 13,801,124 14,428,515 -94.56%
NOSH 234,464 226,636 225,338 185,121 190,687 17,693,750 18,738,332 -94.56%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.11% 12.93% 15.32% 16.65% 13.49% 16.37% 17.00% -
ROE 2.91% 7.11% 8.58% 11.33% 8.31% 0.10% 0.10% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.56 43.23 44.52 55.13 47.57 0.49 0.47 2083.32%
EPS 2.24 5.55 6.69 9.06 6.40 0.08 0.08 816.50%
DPS 0.00 2.80 3.73 5.60 11.20 0.00 0.00 -
NAPS 0.77 0.78 0.78 0.80 0.77 0.78 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 185,208
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.81 21.35 21.86 22.24 19.77 18.94 19.32 18.09%
EPS 1.14 2.74 3.29 3.65 2.66 3.08 3.27 -50.37%
DPS 0.00 1.38 1.83 2.26 4.65 0.00 0.00 -
NAPS 0.3934 0.3852 0.383 0.3227 0.32 30.0756 31.4428 -94.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.21 2.12 2.40 3.09 2.30 2.69 1.74 -
P/RPS 4.55 4.90 5.39 5.61 4.83 547.76 367.82 -94.60%
P/EPS 98.66 38.22 35.86 34.11 35.94 3,362.50 2,175.00 -87.20%
EY 1.01 2.62 2.79 2.93 2.78 0.03 0.05 637.66%
DY 0.00 1.32 1.56 1.81 4.87 0.00 0.00 -
P/NAPS 2.87 2.72 3.08 3.86 2.99 3.45 2.26 17.21%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 22/08/16 25/05/16 19/02/16 12/11/15 26/08/15 25/05/15 -
Price 2.28 1.91 2.20 2.46 2.69 2.15 2.70 -
P/RPS 4.69 4.42 4.94 4.46 5.65 437.80 570.75 -95.89%
P/EPS 101.79 34.43 32.87 27.15 42.03 2,687.50 3,375.00 -90.24%
EY 0.98 2.90 3.04 3.68 2.38 0.04 0.03 915.41%
DY 0.00 1.47 1.70 2.28 4.16 0.00 0.00 -
P/NAPS 2.96 2.45 2.82 3.08 3.49 2.76 3.51 -10.71%

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