[OWG] QoQ Annualized Quarter 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- 53.47%
YoY- -51.94%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 120,564 119,986 124,229 123,318 113,864 97,967 100,316 13.02%
PBT 9,840 8,564 10,086 14,222 11,580 17,778 21,008 -39.65%
Tax -1,560 -3,469 -3,820 -6,490 -5,760 -5,106 -5,638 -57.50%
NP 8,280 5,095 6,266 7,732 5,820 12,672 15,369 -33.76%
-
NP to SH 8,684 5,848 6,869 8,060 5,252 12,572 15,082 -30.76%
-
Tax Rate 15.85% 40.51% 37.87% 45.63% 49.74% 28.72% 26.84% -
Total Cost 112,284 114,891 117,962 115,586 108,044 85,295 84,946 20.42%
-
Net Worth 225,030 211,458 202,361 201,541 180,537 176,776 175,764 17.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - 6,345 8,412 -
Div Payout % - - - - - 50.48% 55.78% -
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 225,030 211,458 202,361 201,541 180,537 176,776 175,764 17.88%
NOSH 257,500 242,884 242,884 242,884 234,464 226,636 225,338 9.29%
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 6.87% 4.25% 5.04% 6.27% 5.11% 12.93% 15.32% -
ROE 3.86% 2.77% 3.39% 4.00% 2.91% 7.11% 8.58% -
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 48.22 49.93 52.18 52.62 48.56 43.23 44.52 5.46%
EPS 3.48 2.43 2.88 3.44 2.24 5.55 6.69 -35.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 3.73 -
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 26.44 26.31 27.24 27.04 24.97 21.48 22.00 13.02%
EPS 1.90 1.28 1.51 1.77 1.15 2.76 3.31 -30.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 1.84 -
NAPS 0.4935 0.4637 0.4438 0.442 0.3959 0.3877 0.3854 17.90%
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 2.43 3.50 3.79 4.37 4.55 4.90 5.39 -41.17%
P/EPS 33.69 71.91 68.62 66.87 98.66 38.22 35.86 -4.07%
EY 2.97 1.39 1.46 1.50 1.01 2.62 2.79 4.25%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.56 -
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 2.41 2.36 3.47 3.84 4.69 4.42 4.94 -38.00%
P/EPS 33.40 48.49 62.73 58.73 101.79 34.43 32.87 1.07%
EY 2.99 2.06 1.59 1.70 0.98 2.90 3.04 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.70 -
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